[REDTONE] YoY Cumulative Quarter Result on 30-Nov-2006 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 102.44%
YoY- -63.87%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Revenue 40,603 43,006 59,764 55,193 85,366 123,290 74,711 -10.96%
PBT 3,523 -1,143 4,795 4,062 12,892 14,798 12,395 -21.29%
Tax 32 -97 706 0 -669 -545 -439 -
NP 3,555 -1,240 5,501 4,062 12,223 14,253 11,956 -20.62%
-
NP to SH 2,768 -1,073 5,563 5,150 12,223 14,253 11,956 -24.31%
-
Tax Rate -0.91% - -14.72% 0.00% 5.19% 3.68% 3.54% -
Total Cost 37,048 44,246 54,263 51,131 73,143 109,037 62,755 -9.54%
-
Net Worth 69,776 49,305 69,701 65,839 62,249 63,987 51,153 6.08%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Div - - - - - - 10,089 -
Div Payout % - - - - - - 84.39% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Net Worth 69,776 49,305 69,701 65,839 62,249 63,987 51,153 6.08%
NOSH 384,444 261,707 252,818 252,450 252,020 251,819 252,236 8.35%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
NP Margin 8.76% -2.88% 9.20% 7.36% 14.32% 11.56% 16.00% -
ROE 3.97% -2.18% 7.98% 7.82% 19.64% 22.27% 23.37% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
RPS 10.56 16.43 23.64 21.86 33.87 48.96 29.62 -17.82%
EPS 0.72 -0.41 2.20 2.04 4.85 5.66 4.74 -30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.1815 0.1884 0.2757 0.2608 0.247 0.2541 0.2028 -2.09%
Adjusted Per Share Value based on latest NOSH - 253,009
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
RPS 5.19 5.50 7.64 7.05 10.91 15.76 9.55 -10.96%
EPS 0.35 -0.14 0.71 0.66 1.56 1.82 1.53 -24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 0.0892 0.063 0.0891 0.0841 0.0796 0.0818 0.0654 6.08%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/08/05 30/11/05 31/08/04 -
Price 0.32 0.19 0.65 0.57 2.37 1.73 1.97 -
P/RPS 3.03 1.16 2.75 2.61 7.00 0.00 6.65 -13.90%
P/EPS 44.44 -46.34 29.54 27.94 48.87 0.00 41.56 1.28%
EY 2.25 -2.16 3.39 3.58 2.05 0.00 2.41 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 1.76 1.01 2.36 2.19 9.60 0.00 9.71 -27.75%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Date 21/01/10 23/01/09 31/01/08 22/01/07 17/10/05 23/01/06 25/10/04 -
Price 0.38 0.20 0.67 0.58 2.17 0.79 2.15 -
P/RPS 3.60 1.22 2.83 2.65 6.41 0.00 7.26 -12.50%
P/EPS 52.78 -48.78 30.45 28.43 44.74 0.00 45.36 2.92%
EY 1.89 -2.05 3.28 3.52 2.24 0.00 2.20 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
P/NAPS 2.09 1.06 2.43 2.22 8.79 0.00 10.60 -26.59%

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