[REDTONE] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 65.6%
YoY- 3157.41%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 66,564 36,110 142,048 97,828 57,351 30,670 106,976 -27.09%
PBT 11,711 4,656 33,663 12,336 6,095 1,884 3,234 135.62%
Tax -1,655 -498 -8,501 -2,438 -140 120 -1,374 13.19%
NP 10,056 4,158 25,162 9,898 5,955 2,004 1,860 207.72%
-
NP to SH 9,693 3,649 25,092 9,906 5,982 2,008 2,148 172.82%
-
Tax Rate 14.13% 10.70% 25.25% 19.76% 2.30% -6.37% 42.49% -
Total Cost 56,508 31,952 116,886 87,930 51,396 28,666 105,116 -33.86%
-
Net Worth 125,504 126,038 112,212 96,571 93,654 9,012,095 8,633,373 -94.02%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 7,190 - - - - -
Div Payout % - - 28.65% - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 125,504 126,038 112,212 96,571 93,654 9,012,095 8,633,373 -94.02%
NOSH 504,843 493,108 479,334 478,550 478,560 478,095 467,173 5.30%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 15.11% 11.51% 17.71% 10.12% 10.38% 6.53% 1.74% -
ROE 7.72% 2.90% 22.36% 10.26% 6.39% 0.02% 0.02% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 13.19 7.32 29.63 20.44 11.98 6.42 22.90 -30.75%
EPS 1.92 0.74 5.23 2.07 1.25 0.42 0.45 162.83%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2556 0.2341 0.2018 0.1957 18.85 18.48 -94.32%
Adjusted Per Share Value based on latest NOSH - 478,536
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 8.59 4.66 18.33 12.63 7.40 3.96 13.81 -27.11%
EPS 1.25 0.47 3.24 1.28 0.77 0.26 0.28 170.87%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.1627 0.1448 0.1246 0.1209 11.6306 11.1419 -94.02%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.695 0.635 0.71 0.39 0.38 0.34 0.24 -
P/RPS 5.27 8.67 2.40 1.91 3.17 5.30 1.05 192.85%
P/EPS 36.20 85.81 13.56 18.84 30.40 80.95 52.20 -21.63%
EY 2.76 1.17 7.37 5.31 3.29 1.24 1.92 27.34%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.48 3.03 1.93 1.94 0.02 0.01 4165.30%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 30/07/12 -
Price 0.625 0.73 0.82 0.43 0.41 0.37 0.36 -
P/RPS 4.74 9.97 2.77 2.10 3.42 5.77 1.57 108.75%
P/EPS 32.55 98.65 15.66 20.77 32.80 88.10 78.30 -44.26%
EY 3.07 1.01 6.38 4.81 3.05 1.14 1.28 79.08%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.86 3.50 2.13 2.10 0.02 0.02 2399.30%

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