[REDTONE] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 22.02%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 103,665 112,943 106,976 107,275 104,652 90,253 89,462 10.29%
PBT 9,886 5,807 3,234 -7,301 -9,787 -10,399 -10,145 -
Tax -978 -1,073 -1,374 -1,225 -1,033 -1,121 -1,368 -19.99%
NP 8,908 4,734 1,860 -8,526 -10,820 -11,520 -11,513 -
-
NP to SH 8,881 4,825 2,148 -8,338 -10,693 -11,526 -11,719 -
-
Tax Rate 9.89% 18.48% 42.49% - - - - -
Total Cost 94,757 108,209 105,116 115,801 115,472 101,773 100,975 -4.13%
-
Net Worth 92,584 9,012,095 87,340 73,785 72,201 74,718 80,665 9.59%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 92,584 9,012,095 87,340 73,785 72,201 74,718 80,665 9.59%
NOSH 473,095 478,095 475,192 426,999 410,000 418,125 437,923 5.27%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 8.59% 4.19% 1.74% -7.95% -10.34% -12.76% -12.87% -
ROE 9.59% 0.05% 2.46% -11.30% -14.81% -15.43% -14.53% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 21.91 23.62 22.51 25.12 25.52 21.59 20.43 4.75%
EPS 1.88 1.01 0.45 -1.95 -2.61 -2.76 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 18.85 0.1838 0.1728 0.1761 0.1787 0.1842 4.10%
Adjusted Per Share Value based on latest NOSH - 426,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 13.38 14.58 13.81 13.84 13.51 11.65 11.55 10.27%
EPS 1.15 0.62 0.28 -1.08 -1.38 -1.49 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 11.6306 0.1127 0.0952 0.0932 0.0964 0.1041 9.60%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.38 0.34 0.24 0.28 0.27 0.17 0.20 -
P/RPS 1.73 1.44 1.07 1.11 1.06 0.79 0.98 45.91%
P/EPS 20.24 33.69 53.09 -14.34 -10.35 -6.17 -7.47 -
EY 4.94 2.97 1.88 -6.97 -9.66 -16.22 -13.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.02 1.31 1.62 1.53 0.95 1.09 46.71%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 29/10/12 30/07/12 24/04/12 18/01/12 31/10/11 28/07/11 -
Price 0.41 0.37 0.36 0.25 0.32 0.28 0.19 -
P/RPS 1.87 1.57 1.60 1.00 1.25 1.30 0.93 59.10%
P/EPS 21.84 36.66 79.64 -12.80 -12.27 -10.16 -7.10 -
EY 4.58 2.73 1.26 -7.81 -8.15 -9.84 -14.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.02 1.96 1.45 1.82 1.57 1.03 60.57%

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