[REDTONE] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 78,978 0 34,171 0 141,758 107,484 66,564 18.64%
PBT 10,540 0 5,012 0 12,369 18,113 11,711 -9.99%
Tax -1,414 0 -547 0 -4,130 -3,225 -1,655 -14.56%
NP 9,126 0 4,465 0 8,239 14,888 10,056 -9.24%
-
NP to SH 9,725 0 4,430 0 7,125 14,680 9,693 0.33%
-
Tax Rate 13.42% - 10.91% - 33.39% 17.80% 14.13% -
Total Cost 69,852 0 29,706 0 133,519 92,596 56,508 23.61%
-
Net Worth 151,730 0 144,478 0 110,781 129,892 125,504 20.89%
Dividend
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Div 5,600 - 5,537 - - - - -
Div Payout % 57.59% - 125.00% - - - - -
Equity
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 151,730 0 144,478 0 110,781 129,892 125,504 20.89%
NOSH 509,162 503,409 503,409 500,820 500,820 506,206 504,843 0.85%
Ratio Analysis
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 11.56% 0.00% 13.07% 0.00% 5.81% 13.85% 15.11% -
ROE 6.41% 0.00% 3.07% 0.00% 6.43% 11.30% 7.72% -
Per Share
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 15.51 0.00 6.79 0.00 28.31 21.23 13.19 17.58%
EPS 1.91 0.00 0.88 0.00 1.42 2.90 1.92 -0.52%
DPS 1.10 0.00 1.10 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.00 0.287 0.00 0.2212 0.2566 0.2486 19.87%
Adjusted Per Share Value based on latest NOSH - 500,443
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 10.19 0.00 4.41 0.00 18.29 13.87 8.59 18.62%
EPS 1.26 0.00 0.57 0.00 0.92 1.89 1.25 0.80%
DPS 0.72 0.00 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.1958 0.00 0.1865 0.00 0.143 0.1676 0.162 20.86%
Price Multiplier on Financial Quarter End Date
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/11/14 31/10/14 29/08/14 31/07/14 30/05/14 28/02/14 29/11/13 -
Price 0.735 0.76 0.785 0.775 0.735 0.67 0.695 -
P/RPS 4.74 0.00 11.56 0.00 2.60 3.16 5.27 -10.05%
P/EPS 38.48 0.00 89.20 0.00 51.66 23.10 36.20 6.29%
EY 2.60 0.00 1.12 0.00 1.94 4.33 2.76 -5.79%
DY 1.50 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.00 2.74 0.00 3.32 2.61 2.80 -11.78%
Price Multiplier on Announcement Date
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Date 20/01/15 - 30/10/14 - 31/07/14 23/04/14 27/01/14 -
Price 0.74 0.00 0.765 0.00 0.775 0.775 0.625 -
P/RPS 4.77 0.00 11.27 0.00 2.74 3.65 4.74 0.63%
P/EPS 38.74 0.00 86.93 0.00 54.48 26.72 32.55 19.01%
EY 2.58 0.00 1.15 0.00 1.84 3.74 3.07 -15.96%
DY 1.49 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.00 2.67 0.00 3.50 3.02 2.51 -1.19%

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