[REDTONE] QoQ 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- -1.26%
YoY- 818.97%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 30,454 36,110 44,220 40,477 26,681 30,670 22,736 21.49%
PBT 7,055 4,656 21,327 6,241 4,210 1,884 2,904 80.61%
Tax -1,157 -498 -6,063 -2,298 -259 120 -386 107.74%
NP 5,898 4,158 15,264 3,943 3,951 2,004 2,518 76.28%
-
NP to SH 6,044 3,649 15,186 3,924 3,974 2,008 2,471 81.43%
-
Tax Rate 16.40% 10.70% 28.43% 36.82% 6.15% -6.37% 13.29% -
Total Cost 24,556 31,952 28,956 36,534 22,730 28,666 20,218 13.82%
-
Net Worth 125,211 126,038 11,174,110 96,568 92,584 9,012,095 87,340 27.11%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 7,175 - - - - -
Div Payout % - - 47.25% - - - - -
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 125,211 126,038 11,174,110 96,568 92,584 9,012,095 87,340 27.11%
NOSH 503,666 493,108 478,343 478,536 473,095 478,095 475,192 3.95%
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 19.37% 11.51% 34.52% 9.74% 14.81% 6.53% 11.07% -
ROE 4.83% 2.90% 0.14% 4.06% 4.29% 0.02% 2.83% -
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 6.05 7.32 9.24 8.46 5.64 6.42 4.78 16.99%
EPS 1.20 0.74 3.17 0.82 0.84 0.42 0.52 74.54%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2556 23.36 0.2018 0.1957 18.85 0.1838 22.28%
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 3.93 4.66 5.71 5.22 3.44 3.96 2.93 21.60%
EPS 0.78 0.47 1.96 0.51 0.51 0.26 0.32 81.02%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.1627 14.4208 0.1246 0.1195 11.6306 0.1127 27.13%
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 11.49 8.67 7.68 4.61 6.74 5.30 5.02 73.59%
P/EPS 57.92 85.81 22.36 47.56 45.24 80.95 46.15 16.33%
EY 1.73 1.17 4.47 2.10 2.21 1.24 2.17 -14.00%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.48 0.03 1.93 1.94 0.02 1.31 65.85%
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 10.34 9.97 8.87 5.08 7.27 5.77 7.52 23.62%
P/EPS 52.08 98.65 25.83 52.44 48.81 88.10 69.23 -17.27%
EY 1.92 1.01 3.87 1.91 2.05 1.14 1.44 21.12%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.86 0.04 2.13 2.10 0.02 1.96 17.90%

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