[REDTONE] YoY TTM 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- 6.7%
YoY- -54.79%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Revenue 77,015 94,907 118,384 114,230 184,535 170,947 109,666 -6.50%
PBT 2,770 -13,079 9,952 7,877 26,414 21,155 16,365 -28.69%
Tax -4,939 -471 467 213 -1,122 -855 -523 53.34%
NP -2,169 -13,550 10,419 8,090 25,292 20,300 15,842 -
-
NP to SH -1,514 -13,337 10,937 9,178 25,292 20,300 15,842 -
-
Tax Rate 178.30% - -4.69% -2.70% 4.25% 4.04% 3.20% -
Total Cost 79,184 108,457 107,965 106,140 159,243 150,647 93,824 -3.17%
-
Net Worth 69,855 50,170 80,854 65,984 62,132 63,681 51,207 6.09%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 31/08/04 CAGR
Div - - - - 15,117 15,117 10,080 -
Div Payout % - - - - 59.77% 74.47% 63.63% -
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 69,855 50,170 80,854 65,984 62,132 63,681 51,207 6.09%
NOSH 384,878 266,296 254,821 253,009 251,548 250,617 252,499 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 -2.82% -14.28% 8.80% 7.08% 13.71% 11.88% 14.45% -
ROE -2.17% -26.58% 13.53% 13.91% 40.71% 31.88% 30.94% -
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 20.01 35.64 46.46 45.15 73.36 68.21 43.43 -13.71%
EPS -0.39 -5.01 4.29 3.63 10.05 8.10 6.27 -
DPS 0.00 0.00 0.00 0.00 6.00 6.00 3.99 -
NAPS 0.1815 0.1884 0.3173 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 9.84 12.13 15.13 14.60 23.58 21.85 14.02 -6.51%
EPS -0.19 -1.70 1.40 1.17 3.23 2.59 2.02 -
DPS 0.00 0.00 0.00 0.00 1.93 1.93 1.29 -
NAPS 0.0893 0.0641 0.1033 0.0843 0.0794 0.0814 0.0654 6.11%
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 1.60 0.53 1.40 1.26 3.23 2.54 4.54 -18.01%
P/EPS -81.35 -3.79 15.14 15.71 23.57 21.36 31.40 -
EY -1.23 -26.36 6.60 6.36 4.24 4.68 3.18 -
DY 0.00 0.00 0.00 0.00 2.53 3.47 2.03 -
P/NAPS 1.76 1.01 2.05 2.19 9.60 6.81 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 1.90 0.56 1.44 1.28 2.96 1.16 4.95 -16.66%
P/EPS -96.60 -3.99 15.61 15.99 21.58 9.75 34.27 -
EY -1.04 -25.04 6.41 6.25 4.63 10.25 2.92 -
DY 0.00 0.00 0.00 0.00 2.76 7.59 1.86 -
P/NAPS 2.09 1.06 2.11 2.22 8.79 3.11 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