[REDTONE] YoY Quarter Result on 30-Nov-2003 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Revenue 27,111 30,288 51,512 7,504 48.48%
PBT 1,485 2,234 7,165 955 14.55%
Tax -4 -257 -143 -122 -65.07%
NP 1,481 1,977 7,022 833 19.37%
-
NP to SH 2,010 1,977 7,022 833 31.13%
-
Tax Rate 0.27% 11.50% 2.00% 12.77% -
Total Cost 25,630 28,311 44,490 6,671 51.32%
-
Net Worth 67,058 62,250 58,340 895 277.51%
Dividend
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Net Worth 67,058 62,250 58,340 895 277.51%
NOSH 251,249 253,461 251,684 11,410 158.97%
Ratio Analysis
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
NP Margin 5.46% 6.53% 13.63% 11.10% -
ROE 3.00% 3.18% 12.04% 92.99% -
Per Share
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 10.79 11.95 20.47 65.76 -42.66%
EPS 0.80 0.78 2.79 7.30 -49.36%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2669 0.2456 0.2318 0.0785 45.73%
Adjusted Per Share Value based on latest NOSH - 11,410
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 3.46 3.87 6.58 0.96 48.37%
EPS 0.26 0.25 0.90 0.11 30.30%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0796 0.0746 0.0011 282.07%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 28/02/07 28/02/06 30/11/04 - -
Price 0.81 0.83 2.51 0.00 -
P/RPS 7.51 0.00 12.26 0.00 -
P/EPS 101.25 0.00 89.96 0.00 -
EY 0.99 0.00 1.11 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 0.00 10.83 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 23/04/07 25/04/06 10/01/05 07/01/04 -
Price 0.66 0.85 2.81 0.00 -
P/RPS 6.12 0.00 13.73 0.00 -
P/EPS 82.50 0.00 100.72 0.00 -
EY 1.21 0.00 0.99 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.00 12.12 0.00 -

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