[REDTONE] QoQ TTM Result on 31-May-2008 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -160.55%
YoY- -163.68%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 85,187 94,907 98,391 111,665 118,775 118,384 115,963 -18.60%
PBT -17,379 -13,079 -9,456 -7,267 10,629 9,952 9,229 -
Tax -937 -471 -543 -795 460 467 468 -
NP -18,316 -13,550 -9,999 -8,062 11,089 10,419 9,697 -
-
NP to SH -17,373 -13,337 -9,764 -6,702 11,069 10,937 10,689 -
-
Tax Rate - - - - -4.33% -4.69% -5.07% -
Total Cost 103,503 108,457 108,390 119,727 107,686 107,965 106,266 -1.74%
-
Net Worth 69,343 50,170 69,409 71,024 84,905 80,854 76,557 -6.39%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 69,343 50,170 69,409 71,024 84,905 80,854 76,557 -6.39%
NOSH 386,530 266,296 252,857 257,710 258,072 254,821 253,084 32.65%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -21.50% -14.28% -10.16% -7.22% 9.34% 8.80% 8.36% -
ROE -25.05% -26.58% -14.07% -9.44% 13.04% 13.53% 13.96% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 22.04 35.64 38.91 43.33 46.02 46.46 45.82 -38.63%
EPS -4.49 -5.01 -3.86 -2.60 4.29 4.29 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1794 0.1884 0.2745 0.2756 0.329 0.3173 0.3025 -29.43%
Adjusted Per Share Value based on latest NOSH - 257,710
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 10.89 12.13 12.57 14.27 15.18 15.13 14.82 -18.58%
EPS -2.22 -1.70 -1.25 -0.86 1.41 1.40 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0641 0.0887 0.0908 0.1085 0.1033 0.0978 -6.37%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.20 0.19 0.45 0.49 0.62 0.65 0.55 -
P/RPS 0.91 0.53 1.16 1.13 1.35 1.40 1.20 -16.85%
P/EPS -4.45 -3.79 -11.65 -18.84 14.46 15.14 13.02 -
EY -22.47 -26.36 -8.58 -5.31 6.92 6.60 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 1.64 1.78 1.88 2.05 1.82 -28.10%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 23/01/09 30/10/08 31/07/08 29/04/08 31/01/08 31/10/07 -
Price 0.25 0.20 0.28 0.46 0.54 0.67 0.63 -
P/RPS 1.13 0.56 0.72 1.06 1.17 1.44 1.37 -12.05%
P/EPS -5.56 -3.99 -7.25 -17.69 12.59 15.61 14.92 -
EY -17.98 -25.04 -13.79 -5.65 7.94 6.41 6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.06 1.02 1.67 1.64 2.11 2.08 -23.58%

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