[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 43.87%
YoY- 57.79%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 122,680 106,976 112,320 121,324 98,812 89,573 88,569 24.13%
PBT 7,536 3,234 440 -1,116 -2,756 -11,001 -3,350 -
Tax 480 -1,374 -1,317 -1,070 -724 -1,260 -1,509 -
NP 8,016 1,860 -877 -2,186 -3,480 -12,261 -4,860 -
-
NP to SH 8,032 2,148 -432 -1,502 -2,676 -11,715 -4,942 -
-
Tax Rate -6.37% 42.49% 299.32% - - - - -
Total Cost 114,664 105,116 113,197 123,510 102,292 101,834 93,429 14.55%
-
Net Worth 9,012,095 8,633,373 69,984 77,794 74,718 79,808 240,117 1008.74%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 9,012,095 8,633,373 69,984 77,794 74,718 79,808 240,117 1008.74%
NOSH 478,095 467,173 405,000 441,764 418,125 438,988 1,195,806 -45.57%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.53% 1.74% -0.78% -1.80% -3.52% -13.69% -5.49% -
ROE 0.09% 0.02% -0.62% -1.93% -3.58% -14.68% -2.06% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 25.66 22.90 27.73 27.46 23.63 20.40 7.41 128.02%
EPS 1.68 0.45 -0.11 -0.34 -0.64 -2.67 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.85 18.48 0.1728 0.1761 0.1787 0.1818 0.2008 1937.29%
Adjusted Per Share Value based on latest NOSH - 410,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 15.83 13.81 14.50 15.66 12.75 11.56 11.43 24.12%
EPS 1.04 0.28 -0.06 -0.19 -0.35 -1.51 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.6306 11.1419 0.0903 0.1004 0.0964 0.103 0.3099 1008.70%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.34 0.24 0.28 0.27 0.17 0.20 0.19 -
P/RPS 1.33 1.05 1.01 0.98 0.72 0.98 2.57 -35.41%
P/EPS 20.24 52.20 -262.50 -79.41 -26.56 -7.49 -45.97 -
EY 4.94 1.92 -0.38 -1.26 -3.76 -13.34 -2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 1.62 1.53 0.95 1.10 0.95 -92.28%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 30/07/12 24/04/12 18/01/12 31/10/11 28/07/11 26/04/11 -
Price 0.37 0.36 0.25 0.32 0.28 0.19 0.20 -
P/RPS 1.44 1.57 0.90 1.17 1.18 0.93 2.70 -34.10%
P/EPS 22.02 78.30 -234.38 -94.12 -43.75 -7.12 -48.39 -
EY 4.54 1.28 -0.43 -1.06 -2.29 -14.05 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 1.45 1.82 1.57 1.05 1.00 -92.54%

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