[REDTONE] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
Revenue 150,365 0 157,990 0 157,956 0 136,684 13.60%
PBT 14,475 0 19,044 0 21,080 0 20,048 -35.30%
Tax -3,500 0 -3,950 0 -2,828 0 -2,188 87.40%
NP 10,975 0 15,093 0 18,252 0 17,860 -47.84%
-
NP to SH 11,382 0 17,170 0 19,450 0 17,720 -44.66%
-
Tax Rate 24.18% - 20.74% - 13.42% - 10.91% -
Total Cost 139,390 0 142,897 0 139,704 0 118,824 23.79%
-
Net Worth 120,294 0 151,720 0 151,730 0 144,478 -21.72%
Dividend
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
Div 5,743 - 7,646 - 11,201 - 22,150 -83.54%
Div Payout % 50.46% - 44.53% - 57.59% - 125.00% -
Equity
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
Net Worth 120,294 0 151,720 0 151,730 0 144,478 -21.72%
NOSH 522,110 521,376 521,376 509,162 509,162 503,409 503,409 4.99%
Ratio Analysis
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
NP Margin 7.30% 0.00% 9.55% 0.00% 11.56% 0.00% 13.07% -
ROE 9.46% 0.00% 11.32% 0.00% 12.82% 0.00% 12.26% -
Per Share
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
RPS 28.80 0.00 30.30 0.00 31.02 0.00 27.15 8.20%
EPS 2.18 0.00 3.29 0.00 3.82 0.00 3.52 -47.30%
DPS 1.10 0.00 1.47 0.00 2.20 0.00 4.40 -84.33%
NAPS 0.2304 0.00 0.291 0.00 0.298 0.00 0.287 -25.44%
Adjusted Per Share Value based on latest NOSH - 509,134
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
RPS 19.41 0.00 20.39 0.00 20.39 0.00 17.64 13.63%
EPS 1.47 0.00 2.22 0.00 2.51 0.00 2.29 -44.71%
DPS 0.74 0.00 0.99 0.00 1.45 0.00 2.86 -83.59%
NAPS 0.1552 0.00 0.1958 0.00 0.1958 0.00 0.1865 -21.77%
Price Multiplier on Financial Quarter End Date
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
Date 29/05/15 30/04/15 27/02/15 30/01/15 28/11/14 31/10/14 29/08/14 -
Price 0.76 0.79 0.775 0.74 0.735 0.76 0.785 -
P/RPS 2.64 0.00 2.56 0.00 2.37 0.00 2.89 -11.39%
P/EPS 34.86 0.00 23.53 0.00 19.24 0.00 22.30 81.72%
EY 2.87 0.00 4.25 0.00 5.20 0.00 4.48 -44.86%
DY 1.45 0.00 1.89 0.00 2.99 0.00 5.61 -83.61%
P/NAPS 3.30 0.00 2.66 0.00 2.47 0.00 2.74 28.22%
Price Multiplier on Announcement Date
31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 CAGR
Date 31/07/15 - 30/04/15 - 20/01/15 - 30/10/14 -
Price 0.72 0.00 0.79 0.00 0.74 0.00 0.765 -
P/RPS 2.50 0.00 2.61 0.00 2.39 0.00 2.82 -14.87%
P/EPS 33.03 0.00 23.99 0.00 19.37 0.00 21.73 75.03%
EY 3.03 0.00 4.17 0.00 5.16 0.00 4.60 -42.77%
DY 1.53 0.00 1.86 0.00 2.97 0.00 5.75 -82.96%
P/NAPS 3.13 0.00 2.71 0.00 2.48 0.00 2.67 23.67%

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