[REDTONE] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 94.29%
YoY- 22.39%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 106,976 84,240 60,662 24,703 89,573 66,427 45,472 76.79%
PBT 3,234 330 -558 -689 -11,001 -2,513 -915 -
Tax -1,374 -988 -535 -181 -1,260 -1,132 -871 35.47%
NP 1,860 -658 -1,093 -870 -12,261 -3,645 -1,786 -
-
NP to SH 2,148 -324 -751 -669 -11,715 -3,707 -1,779 -
-
Tax Rate 42.49% 299.39% - - - - - -
Total Cost 105,116 84,898 61,755 25,573 101,834 70,072 47,258 70.31%
-
Net Worth 8,633,373 69,984 77,794 74,718 79,808 240,117 160,264 1322.90%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 8,633,373 69,984 77,794 74,718 79,808 240,117 160,264 1322.90%
NOSH 467,173 405,000 441,764 418,125 438,988 1,195,806 773,478 -28.52%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 1.74% -0.78% -1.80% -3.52% -13.69% -5.49% -3.93% -
ROE 0.02% -0.46% -0.97% -0.90% -14.68% -1.54% -1.11% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 22.90 20.80 13.73 5.91 20.40 5.55 5.88 147.33%
EPS 0.45 -0.08 -0.17 -0.16 -2.67 -0.31 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.48 0.1728 0.1761 0.1787 0.1818 0.2008 0.2072 1890.77%
Adjusted Per Share Value based on latest NOSH - 418,125
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 13.81 10.87 7.83 3.19 11.56 8.57 5.87 76.79%
EPS 0.28 -0.04 -0.10 -0.09 -1.51 -0.48 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1419 0.0903 0.1004 0.0964 0.103 0.3099 0.2068 1323.04%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.24 0.28 0.27 0.17 0.20 0.19 0.19 -
P/RPS 1.05 1.35 1.97 2.88 0.98 3.42 3.23 -52.68%
P/EPS 52.20 -350.00 -158.82 -106.25 -7.49 -61.29 -82.61 -
EY 1.92 -0.29 -0.63 -0.94 -13.34 -1.63 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.62 1.53 0.95 1.10 0.95 0.92 -95.07%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 24/04/12 18/01/12 31/10/11 28/07/11 26/04/11 26/01/11 -
Price 0.36 0.25 0.32 0.28 0.19 0.20 0.19 -
P/RPS 1.57 1.20 2.33 4.74 0.93 3.60 3.23 -38.15%
P/EPS 78.30 -312.50 -188.24 -175.00 -7.12 -64.52 -82.61 -
EY 1.28 -0.32 -0.53 -0.57 -14.05 -1.55 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.45 1.82 1.57 1.05 1.00 0.92 -92.19%

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