[REDTONE] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 0.97%
YoY- 48.19%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 136,684 0 141,758 143,312 133,128 144,440 142,048 -3.02%
PBT 20,048 0 12,369 24,150 23,422 18,624 33,663 -33.89%
Tax -2,188 0 -4,130 -4,300 -3,310 -1,992 -8,501 -66.17%
NP 17,860 0 8,239 19,850 20,112 16,632 25,162 -23.94%
-
NP to SH 17,720 0 7,125 19,573 19,386 14,596 25,092 -24.25%
-
Tax Rate 10.91% - 33.39% 17.81% 14.13% 10.70% 25.25% -
Total Cost 118,824 0 133,519 123,461 113,016 127,808 116,886 1.32%
-
Net Worth 144,478 0 110,781 129,892 125,504 126,038 112,212 22.36%
Dividend
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 22,150 - - - - - 7,190 145.62%
Div Payout % 125.00% - - - - - 28.65% -
Equity
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 144,478 0 110,781 129,892 125,504 126,038 112,212 22.36%
NOSH 503,409 500,820 500,820 506,206 504,843 493,108 479,334 3.99%
Ratio Analysis
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 13.07% 0.00% 5.81% 13.85% 15.11% 11.51% 17.71% -
ROE 12.26% 0.00% 6.43% 15.07% 15.45% 11.58% 22.36% -
Per Share
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 27.15 0.00 28.31 28.31 26.37 29.29 29.63 -6.74%
EPS 3.52 0.00 1.42 3.87 3.84 2.96 5.23 -27.11%
DPS 4.40 0.00 0.00 0.00 0.00 0.00 1.50 136.19%
NAPS 0.287 0.00 0.2212 0.2566 0.2486 0.2556 0.2341 17.67%
Adjusted Per Share Value based on latest NOSH - 503,737
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 17.64 0.00 18.29 18.50 17.18 18.64 18.33 -3.01%
EPS 2.29 0.00 0.92 2.53 2.50 1.88 3.24 -24.20%
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.93 145.28%
NAPS 0.1865 0.00 0.143 0.1676 0.162 0.1627 0.1448 22.40%
Price Multiplier on Financial Quarter End Date
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 29/08/14 31/07/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.785 0.775 0.735 0.67 0.695 0.635 0.71 -
P/RPS 2.89 0.00 2.60 2.37 2.64 2.17 2.40 15.99%
P/EPS 22.30 0.00 51.66 17.33 18.10 21.45 13.56 48.78%
EY 4.48 0.00 1.94 5.77 5.53 4.66 7.37 -32.80%
DY 5.61 0.00 0.00 0.00 0.00 0.00 2.11 118.36%
P/NAPS 2.74 0.00 3.32 2.61 2.80 2.48 3.03 -7.72%
Price Multiplier on Announcement Date
31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/10/14 - 31/07/14 23/04/14 27/01/14 30/10/13 31/07/13 -
Price 0.765 0.00 0.775 0.775 0.625 0.73 0.82 -
P/RPS 2.82 0.00 2.74 2.74 2.37 2.49 2.77 1.43%
P/EPS 21.73 0.00 54.48 20.04 16.28 24.66 15.66 29.90%
EY 4.60 0.00 1.84 4.99 6.14 4.05 6.38 -22.99%
DY 5.75 0.00 0.00 0.00 0.00 0.00 1.83 149.52%
P/NAPS 2.67 0.00 3.50 3.02 2.51 2.86 3.50 -19.44%

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