[REDTONE] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 10.4%
YoY- 3157.41%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 133,128 144,440 142,048 130,437 114,702 122,680 106,976 15.68%
PBT 23,422 18,624 33,663 16,448 12,190 7,536 3,234 273.88%
Tax -3,310 -1,992 -8,501 -3,250 -280 480 -1,374 79.60%
NP 20,112 16,632 25,162 13,197 11,910 8,016 1,860 388.27%
-
NP to SH 19,386 14,596 25,092 13,208 11,964 8,032 2,148 332.90%
-
Tax Rate 14.13% 10.70% 25.25% 19.76% 2.30% -6.37% 42.49% -
Total Cost 113,016 127,808 116,886 117,240 102,792 114,664 105,116 4.94%
-
Net Worth 125,504 126,038 112,212 96,571 93,654 9,012,095 8,633,373 -94.02%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 7,190 - - - - -
Div Payout % - - 28.65% - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 125,504 126,038 112,212 96,571 93,654 9,012,095 8,633,373 -94.02%
NOSH 504,843 493,108 479,334 478,550 478,560 478,095 467,173 5.30%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 15.11% 11.51% 17.71% 10.12% 10.38% 6.53% 1.74% -
ROE 15.45% 11.58% 22.36% 13.68% 12.77% 0.09% 0.02% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 26.37 29.29 29.63 27.26 23.97 25.66 22.90 9.85%
EPS 3.84 2.96 5.23 2.76 2.50 1.68 0.45 317.04%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2556 0.2341 0.2018 0.1957 18.85 18.48 -94.32%
Adjusted Per Share Value based on latest NOSH - 478,536
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 17.01 18.46 18.15 16.67 14.66 15.68 13.67 15.67%
EPS 2.48 1.87 3.21 1.69 1.53 1.03 0.27 337.99%
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1611 0.1434 0.1234 0.1197 11.5177 11.0337 -94.02%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.695 0.635 0.71 0.39 0.38 0.34 0.24 -
P/RPS 2.64 2.17 2.40 1.43 1.59 1.33 1.05 84.79%
P/EPS 18.10 21.45 13.56 14.13 15.20 20.24 52.20 -50.61%
EY 5.53 4.66 7.37 7.08 6.58 4.94 1.92 102.30%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.48 3.03 1.93 1.94 0.02 0.01 4165.30%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 30/07/12 -
Price 0.625 0.73 0.82 0.43 0.41 0.37 0.36 -
P/RPS 2.37 2.49 2.77 1.58 1.71 1.44 1.57 31.55%
P/EPS 16.28 24.66 15.66 15.58 16.40 22.02 78.30 -64.87%
EY 6.14 4.05 6.38 6.42 6.10 4.54 1.28 184.15%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.86 3.50 2.13 2.10 0.02 0.02 2399.30%

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