[REDTONE] QoQ TTM Result on 31-Aug-2010 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -40.3%
YoY- -87.46%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 89,462 87,973 87,308 86,952 82,439 79,523 77,015 10.51%
PBT -10,145 -10,624 -8,803 -5,929 -4,364 5,131 2,770 -
Tax -1,368 -1,393 -1,314 -892 -412 -4,644 -4,939 -57.54%
NP -11,513 -12,017 -10,117 -6,821 -4,776 487 -2,169 204.59%
-
NP to SH -11,719 -12,221 -9,637 -7,144 -5,092 1,036 -1,514 291.78%
-
Tax Rate - - - - - 90.51% 178.30% -
Total Cost 100,975 99,990 97,425 93,773 87,215 79,036 79,184 17.61%
-
Net Worth 80,665 80,654 82,609 82,556 86,159 63,168 69,855 10.07%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 80,665 80,654 82,609 82,556 86,159 63,168 69,855 10.07%
NOSH 437,923 401,666 398,695 391,818 399,812 385,882 384,878 8.99%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin -12.87% -13.66% -11.59% -7.84% -5.79% 0.61% -2.82% -
ROE -14.53% -15.15% -11.67% -8.65% -5.91% 1.64% -2.17% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 20.43 21.90 21.90 22.19 20.62 20.61 20.01 1.39%
EPS -2.68 -3.04 -2.42 -1.82 -1.27 0.27 -0.39 261.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.2008 0.2072 0.2107 0.2155 0.1637 0.1815 0.99%
Adjusted Per Share Value based on latest NOSH - 391,818
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 11.43 11.24 11.16 11.11 10.54 10.16 9.84 10.51%
EPS -1.50 -1.56 -1.23 -0.91 -0.65 0.13 -0.19 296.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.1031 0.1056 0.1055 0.1101 0.0807 0.0893 10.06%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.20 0.19 0.19 0.20 0.17 0.25 0.32 -
P/RPS 0.98 0.87 0.87 0.90 0.82 1.21 1.60 -27.89%
P/EPS -7.47 -6.24 -7.86 -10.97 -13.35 93.12 -81.35 -79.67%
EY -13.38 -16.01 -12.72 -9.12 -7.49 1.07 -1.23 391.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.92 0.95 0.79 1.53 1.76 -27.36%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 26/04/11 26/01/11 29/10/10 30/07/10 30/04/10 21/01/10 -
Price 0.19 0.20 0.19 0.22 0.17 0.21 0.38 -
P/RPS 0.93 0.91 0.87 0.99 0.82 1.02 1.90 -37.91%
P/EPS -7.10 -6.57 -7.86 -12.07 -13.35 78.22 -96.60 -82.48%
EY -14.08 -15.21 -12.72 -8.29 -7.49 1.28 -1.04 468.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 0.92 1.04 0.79 1.28 2.09 -37.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment