[REDTONE] QoQ 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- 97.91%
YoY- 4946.34%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter 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 44,220 40,477 26,681 30,670 22,736 23,578 32.76%
PBT 4,656 21,327 6,241 4,210 1,884 2,904 888 200.90%
Tax -498 -6,063 -2,298 -259 120 -386 -453 6.49%
NP 4,158 15,264 3,943 3,951 2,004 2,518 435 348.55%
-
NP to SH 3,649 15,186 3,924 3,974 2,008 2,471 427 316.35%
-
Tax Rate 10.70% 28.43% 36.82% 6.15% -6.37% 13.29% 51.01% -
Total Cost 31,952 28,956 36,534 22,730 28,666 20,218 23,143 23.91%
-
Net Worth 126,038 11,174,110 96,568 92,584 9,012,095 87,340 73,785 42.75%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 7,175 - - - - - -
Div Payout % - 47.25% - - - - - -
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 11,174,110 96,568 92,584 9,012,095 87,340 73,785 42.75%
NOSH 493,108 478,343 478,536 473,095 478,095 475,192 426,999 10.04%
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% 34.52% 9.74% 14.81% 6.53% 11.07% 1.84% -
ROE 2.90% 0.14% 4.06% 4.29% 0.02% 2.83% 0.58% -
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 9.24 8.46 5.64 6.42 4.78 5.52 20.64%
EPS 0.74 3.17 0.82 0.84 0.42 0.52 0.10 278.35%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 23.36 0.2018 0.1957 18.85 0.1838 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 4.66 5.71 5.22 3.44 3.96 2.93 3.04 32.84%
EPS 0.47 1.96 0.51 0.51 0.26 0.32 0.06 292.94%
DPS 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 14.4208 0.1246 0.1195 11.6306 0.1127 0.0952 42.80%
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 7.68 4.61 6.74 5.30 5.02 5.07 42.86%
P/EPS 85.81 22.36 47.56 45.24 80.95 46.15 280.00 -54.44%
EY 1.17 4.47 2.10 2.21 1.24 2.17 0.36 118.93%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.03 1.93 1.94 0.02 1.31 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 8.87 5.08 7.27 5.77 7.52 4.53 68.95%
P/EPS 98.65 25.83 52.44 48.81 88.10 69.23 250.00 -46.11%
EY 1.01 3.87 1.91 2.05 1.14 1.44 0.40 85.11%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 0.04 2.13 2.10 0.02 1.96 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