[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 48.95%
YoY- 896.54%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 144,440 142,048 130,437 114,702 122,680 106,976 112,320 18.20%
PBT 18,624 33,663 16,448 12,190 7,536 3,234 440 1106.28%
Tax -1,992 -8,501 -3,250 -280 480 -1,374 -1,317 31.66%
NP 16,632 25,162 13,197 11,910 8,016 1,860 -877 -
-
NP to SH 14,596 25,092 13,208 11,964 8,032 2,148 -432 -
-
Tax Rate 10.70% 25.25% 19.76% 2.30% -6.37% 42.49% 299.32% -
Total Cost 127,808 116,886 117,240 102,792 114,664 105,116 113,197 8.40%
-
Net Worth 126,038 112,212 96,571 93,654 9,012,095 8,633,373 69,984 47.86%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 7,190 - - - - - -
Div Payout % - 28.65% - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 126,038 112,212 96,571 93,654 9,012,095 8,633,373 69,984 47.86%
NOSH 493,108 479,334 478,550 478,560 478,095 467,173 405,000 13.98%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 11.51% 17.71% 10.12% 10.38% 6.53% 1.74% -0.78% -
ROE 11.58% 22.36% 13.68% 12.77% 0.09% 0.02% -0.62% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 29.29 29.63 27.26 23.97 25.66 22.90 27.73 3.70%
EPS 2.96 5.23 2.76 2.50 1.68 0.45 -0.11 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2341 0.2018 0.1957 18.85 18.48 0.1728 29.72%
Adjusted Per Share Value based on latest NOSH - 473,095
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 18.64 18.33 16.83 14.80 15.83 13.81 14.50 18.17%
EPS 1.88 3.24 1.70 1.54 1.04 0.28 -0.06 -
DPS 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1448 0.1246 0.1209 11.6306 11.1419 0.0903 47.91%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.635 0.71 0.39 0.38 0.34 0.24 0.28 -
P/RPS 2.17 2.40 1.43 1.59 1.33 1.05 1.01 66.27%
P/EPS 21.45 13.56 14.13 15.20 20.24 52.20 -262.50 -
EY 4.66 7.37 7.08 6.58 4.94 1.92 -0.38 -
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 3.03 1.93 1.94 0.02 0.01 1.62 32.72%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 30/07/12 24/04/12 -
Price 0.73 0.82 0.43 0.41 0.37 0.36 0.25 -
P/RPS 2.49 2.77 1.58 1.71 1.44 1.57 0.90 96.71%
P/EPS 24.66 15.66 15.58 16.40 22.02 78.30 -234.38 -
EY 4.05 6.38 6.42 6.10 4.54 1.28 -0.43 -
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.50 2.13 2.10 0.02 0.02 1.45 57.08%

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