[REDTONE] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 7.23%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 112,943 106,976 107,275 104,652 90,253 89,462 87,973 18.03%
PBT 5,807 3,234 -7,301 -9,787 -10,399 -10,145 -10,624 -
Tax -1,073 -1,374 -1,225 -1,033 -1,121 -1,368 -1,393 -15.90%
NP 4,734 1,860 -8,526 -10,820 -11,520 -11,513 -12,017 -
-
NP to SH 4,825 2,148 -8,338 -10,693 -11,526 -11,719 -12,221 -
-
Tax Rate 18.48% 42.49% - - - - - -
Total Cost 108,209 105,116 115,801 115,472 101,773 100,975 99,990 5.38%
-
Net Worth 9,012,095 87,340 73,785 72,201 74,718 80,665 80,654 2186.96%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 9,012,095 87,340 73,785 72,201 74,718 80,665 80,654 2186.96%
NOSH 478,095 475,192 426,999 410,000 418,125 437,923 401,666 12.25%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 4.19% 1.74% -7.95% -10.34% -12.76% -12.87% -13.66% -
ROE 0.05% 2.46% -11.30% -14.81% -15.43% -14.53% -15.15% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 23.62 22.51 25.12 25.52 21.59 20.43 21.90 5.14%
EPS 1.01 0.45 -1.95 -2.61 -2.76 -2.68 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.85 0.1838 0.1728 0.1761 0.1787 0.1842 0.2008 1937.29%
Adjusted Per Share Value based on latest NOSH - 410,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 14.43 13.67 13.71 13.37 11.53 11.43 11.24 18.03%
EPS 0.62 0.27 -1.07 -1.37 -1.47 -1.50 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.5177 0.1116 0.0943 0.0923 0.0955 0.1031 0.1031 2186.64%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.34 0.24 0.28 0.27 0.17 0.20 0.19 -
P/RPS 1.44 1.07 1.11 1.06 0.79 0.98 0.87 39.71%
P/EPS 33.69 53.09 -14.34 -10.35 -6.17 -7.47 -6.24 -
EY 2.97 1.88 -6.97 -9.66 -16.22 -13.38 -16.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.31 1.62 1.53 0.95 1.09 0.95 -92.28%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 30/07/12 24/04/12 18/01/12 31/10/11 28/07/11 26/04/11 -
Price 0.37 0.36 0.25 0.32 0.28 0.19 0.20 -
P/RPS 1.57 1.60 1.00 1.25 1.30 0.93 0.91 43.61%
P/EPS 36.66 79.64 -12.80 -12.27 -10.16 -7.10 -6.57 -
EY 2.73 1.26 -7.81 -8.15 -9.84 -14.08 -15.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.96 1.45 1.82 1.57 1.03 1.00 -92.54%

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