[REDTONE] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 597.22%
YoY- 118.34%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 130,437 114,702 122,680 106,976 112,320 121,324 98,812 20.35%
PBT 16,448 12,190 7,536 3,234 440 -1,116 -2,756 -
Tax -3,250 -280 480 -1,374 -1,317 -1,070 -724 172.37%
NP 13,197 11,910 8,016 1,860 -877 -2,186 -3,480 -
-
NP to SH 13,208 11,964 8,032 2,148 -432 -1,502 -2,676 -
-
Tax Rate 19.76% 2.30% -6.37% 42.49% 299.32% - - -
Total Cost 117,240 102,792 114,664 105,116 113,197 123,510 102,292 9.52%
-
Net Worth 96,571 93,654 9,012,095 8,633,373 69,984 77,794 74,718 18.67%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 96,571 93,654 9,012,095 8,633,373 69,984 77,794 74,718 18.67%
NOSH 478,550 478,560 478,095 467,173 405,000 441,764 418,125 9.42%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 10.12% 10.38% 6.53% 1.74% -0.78% -1.80% -3.52% -
ROE 13.68% 12.77% 0.09% 0.02% -0.62% -1.93% -3.58% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 27.26 23.97 25.66 22.90 27.73 27.46 23.63 10.00%
EPS 2.76 2.50 1.68 0.45 -0.11 -0.34 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2018 0.1957 18.85 18.48 0.1728 0.1761 0.1787 8.45%
Adjusted Per Share Value based on latest NOSH - 475,192
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 16.67 14.66 15.68 13.67 14.35 15.51 12.63 20.34%
EPS 1.69 1.53 1.03 0.27 -0.06 -0.19 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.1197 11.5177 11.0337 0.0894 0.0994 0.0955 18.65%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.39 0.38 0.34 0.24 0.28 0.27 0.17 -
P/RPS 1.43 1.59 1.33 1.05 1.01 0.98 0.72 58.07%
P/EPS 14.13 15.20 20.24 52.20 -262.50 -79.41 -26.56 -
EY 7.08 6.58 4.94 1.92 -0.38 -1.26 -3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 0.02 0.01 1.62 1.53 0.95 60.47%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 22/01/13 29/10/12 30/07/12 24/04/12 18/01/12 31/10/11 -
Price 0.43 0.41 0.37 0.36 0.25 0.32 0.28 -
P/RPS 1.58 1.71 1.44 1.57 0.90 1.17 1.18 21.50%
P/EPS 15.58 16.40 22.02 78.30 -234.38 -94.12 -43.75 -
EY 6.42 6.10 4.54 1.28 -0.43 -1.06 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.10 0.02 0.02 1.45 1.82 1.57 22.57%

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