[REDTONE] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
Revenue 157,990 0 157,956 0 136,684 0 141,758 15.59%
PBT 19,044 0 21,080 0 20,048 0 12,369 78.06%
Tax -3,950 0 -2,828 0 -2,188 0 -4,130 -5.78%
NP 15,093 0 18,252 0 17,860 0 8,239 124.64%
-
NP to SH 17,170 0 19,450 0 17,720 0 7,125 224.12%
-
Tax Rate 20.74% - 13.42% - 10.91% - 33.39% -
Total Cost 142,897 0 139,704 0 118,824 0 133,519 9.50%
-
Net Worth 151,720 0 151,730 0 144,478 0 110,781 52.26%
Dividend
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
Div 7,646 - 11,201 - 22,150 - - -
Div Payout % 44.53% - 57.59% - 125.00% - - -
Equity
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
Net Worth 151,720 0 151,730 0 144,478 0 110,781 52.26%
NOSH 521,376 509,162 509,162 503,409 503,409 500,820 500,820 5.52%
Ratio Analysis
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
NP Margin 9.55% 0.00% 11.56% 0.00% 13.07% 0.00% 5.81% -
ROE 11.32% 0.00% 12.82% 0.00% 12.26% 0.00% 6.43% -
Per Share
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
RPS 30.30 0.00 31.02 0.00 27.15 0.00 28.31 9.50%
EPS 3.29 0.00 3.82 0.00 3.52 0.00 1.42 207.52%
DPS 1.47 0.00 2.20 0.00 4.40 0.00 0.00 -
NAPS 0.291 0.00 0.298 0.00 0.287 0.00 0.2212 44.29%
Adjusted Per Share Value based on latest NOSH - 503,409
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
RPS 20.39 0.00 20.39 0.00 17.64 0.00 18.29 15.64%
EPS 2.22 0.00 2.51 0.00 2.29 0.00 0.92 224.70%
DPS 0.99 0.00 1.45 0.00 2.86 0.00 0.00 -
NAPS 0.1958 0.00 0.1958 0.00 0.1865 0.00 0.143 52.21%
Price Multiplier on Financial Quarter End Date
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
Date 27/02/15 30/01/15 28/11/14 31/10/14 29/08/14 31/07/14 30/05/14 -
Price 0.775 0.74 0.735 0.76 0.785 0.775 0.735 -
P/RPS 2.56 0.00 2.37 0.00 2.89 0.00 2.60 -2.05%
P/EPS 23.53 0.00 19.24 0.00 22.30 0.00 51.66 -65.05%
EY 4.25 0.00 5.20 0.00 4.48 0.00 1.94 185.34%
DY 1.89 0.00 2.99 0.00 5.61 0.00 0.00 -
P/NAPS 2.66 0.00 2.47 0.00 2.74 0.00 3.32 -25.64%
Price Multiplier on Announcement Date
28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 CAGR
Date 30/04/15 - 20/01/15 - 30/10/14 - 31/07/14 -
Price 0.79 0.00 0.74 0.00 0.765 0.00 0.775 -
P/RPS 2.61 0.00 2.39 0.00 2.82 0.00 2.74 -6.29%
P/EPS 23.99 0.00 19.37 0.00 21.73 0.00 54.48 -66.59%
EY 4.17 0.00 5.16 0.00 4.60 0.00 1.84 198.57%
DY 1.86 0.00 2.97 0.00 5.75 0.00 0.00 -
P/NAPS 2.71 0.00 2.48 0.00 2.67 0.00 3.50 -28.96%

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