[REDTONE] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 287.0%
YoY- 514.57%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 40,920 30,454 36,110 44,220 40,477 26,681 30,670 21.25%
PBT 6,402 7,055 4,656 21,327 6,241 4,210 1,884 126.53%
Tax -1,570 -1,157 -498 -6,063 -2,298 -259 120 -
NP 4,832 5,898 4,158 15,264 3,943 3,951 2,004 80.10%
-
NP to SH 4,987 6,044 3,649 15,186 3,924 3,974 2,008 83.69%
-
Tax Rate 24.52% 16.40% 10.70% 28.43% 36.82% 6.15% -6.37% -
Total Cost 36,088 24,556 31,952 28,956 36,534 22,730 28,666 16.63%
-
Net Worth 129,259 125,211 126,038 11,174,110 96,568 92,584 9,012,095 -94.14%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 7,175 - - - -
Div Payout % - - - 47.25% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 129,259 125,211 126,038 11,174,110 96,568 92,584 9,012,095 -94.14%
NOSH 503,737 503,666 493,108 478,343 478,536 473,095 478,095 3.55%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 11.81% 19.37% 11.51% 34.52% 9.74% 14.81% 6.53% -
ROE 3.86% 4.83% 2.90% 0.14% 4.06% 4.29% 0.02% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 8.12 6.05 7.32 9.24 8.46 5.64 6.42 17.00%
EPS 0.99 1.20 0.74 3.17 0.82 0.84 0.42 77.39%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.2566 0.2486 0.2556 23.36 0.2018 0.1957 18.85 -94.34%
Adjusted Per Share Value based on latest NOSH - 478,343
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 5.23 3.89 4.61 5.65 5.17 3.41 3.92 21.25%
EPS 0.64 0.77 0.47 1.94 0.50 0.51 0.26 82.60%
DPS 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
NAPS 0.1652 0.16 0.1611 14.2809 0.1234 0.1183 11.5177 -94.14%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.67 0.695 0.635 0.71 0.39 0.38 0.34 -
P/RPS 8.25 11.49 8.67 7.68 4.61 6.74 5.30 34.42%
P/EPS 67.68 57.92 85.81 22.36 47.56 45.24 80.95 -11.28%
EY 1.48 1.73 1.17 4.47 2.10 2.21 1.24 12.55%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.61 2.80 2.48 0.03 1.93 1.94 0.02 2495.86%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 -
Price 0.775 0.625 0.73 0.82 0.43 0.41 0.37 -
P/RPS 9.54 10.34 9.97 8.87 5.08 7.27 5.77 39.95%
P/EPS 78.28 52.08 98.65 25.83 52.44 48.81 88.10 -7.59%
EY 1.28 1.92 1.01 3.87 1.91 2.05 1.14 8.05%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 3.02 2.51 2.86 0.04 2.13 2.10 0.02 2761.81%

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