[REDTONE] QoQ Cumulative 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- 197.91%
YoY- 896.54%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 36,110 142,048 97,828 57,351 30,670 106,976 84,240 -43.06%
PBT 4,656 33,663 12,336 6,095 1,884 3,234 330 481.08%
Tax -498 -8,501 -2,438 -140 120 -1,374 -988 -36.58%
NP 4,158 25,162 9,898 5,955 2,004 1,860 -658 -
-
NP to SH 3,649 25,092 9,906 5,982 2,008 2,148 -324 -
-
Tax Rate 10.70% 25.25% 19.76% 2.30% -6.37% 42.49% 299.39% -
Total Cost 31,952 116,886 87,930 51,396 28,666 105,116 84,898 -47.77%
-
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 2.90% 22.36% 10.26% 6.39% 0.02% 0.02% -0.46% -
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 7.32 29.63 20.44 11.98 6.42 22.90 20.80 -50.05%
EPS 0.74 5.23 2.07 1.25 0.42 0.45 -0.08 -
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 4.61 18.15 12.50 7.33 3.92 13.67 10.77 -43.11%
EPS 0.47 3.21 1.27 0.76 0.26 0.27 -0.04 -
DPS 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1434 0.1234 0.1197 11.5177 11.0337 0.0894 47.92%
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 8.67 2.40 1.91 3.17 5.30 1.05 1.35 244.33%
P/EPS 85.81 13.56 18.84 30.40 80.95 52.20 -350.00 -
EY 1.17 7.37 5.31 3.29 1.24 1.92 -0.29 -
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 9.97 2.77 2.10 3.42 5.77 1.57 1.20 308.63%
P/EPS 98.65 15.66 20.77 32.80 88.10 78.30 -312.50 -
EY 1.01 6.38 4.81 3.05 1.14 1.28 -0.32 -
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