[REDTONE] YoY Quarter Result on 31-May-2009 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -26.08%
YoY- 83.42%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 22,736 23,035 21,546 18,630 24,399 25,215 28,749 -3.83%
PBT 2,904 -7,631 -8,110 1,385 -13,795 2,966 1,581 10.65%
Tax -386 -237 -262 -4,494 -666 472 470 -
NP 2,518 -7,868 -8,372 -3,109 -14,461 3,438 2,051 3.47%
-
NP to SH 2,471 -8,014 -8,516 -2,388 -14,406 3,365 2,051 3.15%
-
Tax Rate 13.29% - - 324.48% - -15.91% -29.73% -
Total Cost 20,218 30,903 29,918 21,739 38,860 21,777 26,698 -4.52%
-
Net Worth 87,340 80,665 86,159 62,333 71,024 68,893 64,011 5.31%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 87,340 80,665 86,159 62,333 71,024 68,893 64,011 5.31%
NOSH 475,192 437,923 399,812 367,749 257,710 253,007 253,209 11.05%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 11.07% -34.16% -38.86% -16.69% -59.27% 13.63% 7.13% -
ROE 2.83% -9.93% -9.88% -3.83% -20.28% 4.88% 3.20% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 4.78 5.26 5.39 5.07 9.47 9.97 11.35 -13.41%
EPS 0.52 -1.83 -2.13 -0.80 -5.59 1.33 0.81 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1842 0.2155 0.1695 0.2756 0.2723 0.2528 -5.16%
Adjusted Per Share Value based on latest NOSH - 367,749
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 2.91 2.94 2.75 2.38 3.12 3.22 3.67 -3.79%
EPS 0.32 -1.02 -1.09 -0.31 -1.84 0.43 0.26 3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.1031 0.1101 0.0797 0.0908 0.088 0.0818 5.30%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.24 0.20 0.17 0.22 0.49 0.57 0.67 -
P/RPS 5.02 3.80 3.15 4.34 5.18 5.72 0.00 -
P/EPS 46.15 -10.93 -7.98 -33.88 -8.77 42.86 0.00 -
EY 2.17 -9.15 -12.53 -2.95 -11.41 2.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 0.79 1.30 1.78 2.09 2.31 -9.01%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 28/07/11 30/07/10 31/07/09 31/07/08 31/07/07 26/07/06 -
Price 0.36 0.19 0.17 0.26 0.46 0.61 0.64 -
P/RPS 7.52 3.61 3.15 5.13 4.86 6.12 0.00 -
P/EPS 69.23 -10.38 -7.98 -40.04 -8.23 45.86 0.00 -
EY 1.44 -9.63 -12.53 -2.50 -12.15 2.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.03 0.79 1.53 1.67 2.24 2.20 -1.90%

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