[REDTONE] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -85.46%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 141,758 107,484 66,564 36,110 142,048 97,828 57,351 82.91%
PBT 12,369 18,113 11,711 4,656 33,663 12,336 6,095 60.35%
Tax -4,130 -3,225 -1,655 -498 -8,501 -2,438 -140 856.70%
NP 8,239 14,888 10,056 4,158 25,162 9,898 5,955 24.18%
-
NP to SH 7,125 14,680 9,693 3,649 25,092 9,906 5,982 12.37%
-
Tax Rate 33.39% 17.80% 14.13% 10.70% 25.25% 19.76% 2.30% -
Total Cost 133,519 92,596 56,508 31,952 116,886 87,930 51,396 89.08%
-
Net Worth 110,781 129,892 125,504 126,038 112,212 96,571 93,654 11.85%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - 7,190 - - -
Div Payout % - - - - 28.65% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 110,781 129,892 125,504 126,038 112,212 96,571 93,654 11.85%
NOSH 500,820 506,206 504,843 493,108 479,334 478,550 478,560 3.08%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 5.81% 13.85% 15.11% 11.51% 17.71% 10.12% 10.38% -
ROE 6.43% 11.30% 7.72% 2.90% 22.36% 10.26% 6.39% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 28.31 21.23 13.19 7.32 29.63 20.44 11.98 77.50%
EPS 1.42 2.90 1.92 0.74 5.23 2.07 1.25 8.88%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2212 0.2566 0.2486 0.2556 0.2341 0.2018 0.1957 8.51%
Adjusted Per Share Value based on latest NOSH - 493,108
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 18.12 13.74 8.51 4.61 18.15 12.50 7.33 82.92%
EPS 0.91 1.88 1.24 0.47 3.21 1.27 0.76 12.77%
DPS 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
NAPS 0.1416 0.166 0.1604 0.1611 0.1434 0.1234 0.1197 11.86%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.735 0.67 0.695 0.635 0.71 0.39 0.38 -
P/RPS 2.60 3.16 5.27 8.67 2.40 1.91 3.17 -12.38%
P/EPS 51.66 23.10 36.20 85.81 13.56 18.84 30.40 42.44%
EY 1.94 4.33 2.76 1.17 7.37 5.31 3.29 -29.70%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 3.32 2.61 2.80 2.48 3.03 1.93 1.94 43.11%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/07/14 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 -
Price 0.775 0.775 0.625 0.73 0.82 0.43 0.41 -
P/RPS 2.74 3.65 4.74 9.97 2.77 2.10 3.42 -13.75%
P/EPS 54.48 26.72 32.55 98.65 15.66 20.77 32.80 40.29%
EY 1.84 3.74 3.07 1.01 6.38 4.81 3.05 -28.62%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 3.50 3.02 2.51 2.86 3.50 2.13 2.10 40.61%

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