[REDTONE] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 71.24%
YoY- 91.26%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 114,702 122,680 106,976 112,320 121,324 98,812 89,573 17.86%
PBT 12,190 7,536 3,234 440 -1,116 -2,756 -11,001 -
Tax -280 480 -1,374 -1,317 -1,070 -724 -1,260 -63.21%
NP 11,910 8,016 1,860 -877 -2,186 -3,480 -12,261 -
-
NP to SH 11,964 8,032 2,148 -432 -1,502 -2,676 -11,715 -
-
Tax Rate 2.30% -6.37% 42.49% 299.32% - - - -
Total Cost 102,792 114,664 105,116 113,197 123,510 102,292 101,834 0.62%
-
Net Worth 93,654 9,012,095 8,633,373 69,984 77,794 74,718 79,808 11.22%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 93,654 9,012,095 8,633,373 69,984 77,794 74,718 79,808 11.22%
NOSH 478,560 478,095 467,173 405,000 441,764 418,125 438,988 5.90%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.38% 6.53% 1.74% -0.78% -1.80% -3.52% -13.69% -
ROE 12.77% 0.09% 0.02% -0.62% -1.93% -3.58% -14.68% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 23.97 25.66 22.90 27.73 27.46 23.63 20.40 11.31%
EPS 2.50 1.68 0.45 -0.11 -0.34 -0.64 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 18.85 18.48 0.1728 0.1761 0.1787 0.1818 5.02%
Adjusted Per Share Value based on latest NOSH - 426,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 14.80 15.83 13.81 14.50 15.66 12.75 11.56 17.85%
EPS 1.54 1.04 0.28 -0.06 -0.19 -0.35 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1209 11.6306 11.1419 0.0903 0.1004 0.0964 0.103 11.24%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.38 0.34 0.24 0.28 0.27 0.17 0.20 -
P/RPS 1.59 1.33 1.05 1.01 0.98 0.72 0.98 37.95%
P/EPS 15.20 20.24 52.20 -262.50 -79.41 -26.56 -7.49 -
EY 6.58 4.94 1.92 -0.38 -1.26 -3.76 -13.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.02 0.01 1.62 1.53 0.95 1.10 45.82%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 29/10/12 30/07/12 24/04/12 18/01/12 31/10/11 28/07/11 -
Price 0.41 0.37 0.36 0.25 0.32 0.28 0.19 -
P/RPS 1.71 1.44 1.57 0.90 1.17 1.18 0.93 49.92%
P/EPS 16.40 22.02 78.30 -234.38 -94.12 -43.75 -7.12 -
EY 6.10 4.54 1.28 -0.43 -1.06 -2.29 -14.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.02 0.02 1.45 1.82 1.57 1.05 58.53%

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