[REDTONE] QoQ TTM Result on 30-Nov-2013 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 7.74%
YoY- 224.32%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 105,648 141,758 151,704 151,261 147,488 142,048 120,564 -8.88%
PBT 7,713 12,369 39,440 39,279 36,434 33,662 15,239 -38.11%
Tax -3,632 -4,130 -9,288 -10,016 -9,118 -8,500 -2,823 19.42%
NP 4,081 8,239 30,152 29,263 27,316 25,162 12,416 -54.34%
-
NP to SH 3,476 7,125 29,866 28,803 26,733 25,092 12,378 -59.13%
-
Tax Rate 47.09% 33.39% 23.55% 25.50% 25.03% 25.25% 18.52% -
Total Cost 101,567 133,519 121,552 121,998 120,172 116,886 108,148 -4.32%
-
Net Worth 0 110,697 129,259 125,211 126,038 11,174,110 96,568 -
Dividend
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - 7,175 7,175 7,175 7,175 - -
Div Payout % - - 24.02% 24.91% 26.84% 28.60% - -
Equity
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 0 110,697 129,259 125,211 126,038 11,174,110 96,568 -
NOSH 500,443 500,443 503,737 503,666 493,108 478,343 478,536 3.20%
Ratio Analysis
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 3.86% 5.81% 19.88% 19.35% 18.52% 17.71% 10.30% -
ROE 0.00% 6.44% 23.11% 23.00% 21.21% 0.22% 12.82% -
Per Share
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 21.11 28.33 30.12 30.03 29.91 29.70 25.19 -11.70%
EPS 0.69 1.42 5.93 5.72 5.42 5.25 2.59 -60.62%
DPS 0.00 0.00 1.42 1.42 1.46 1.50 0.00 -
NAPS 0.00 0.2212 0.2566 0.2486 0.2556 23.36 0.2018 -
Adjusted Per Share Value based on latest NOSH - 503,666
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 13.63 18.29 19.58 19.52 19.03 18.33 15.56 -8.90%
EPS 0.45 0.92 3.85 3.72 3.45 3.24 1.60 -59.09%
DPS 0.00 0.00 0.93 0.93 0.93 0.93 0.00 -
NAPS 0.00 0.1429 0.1668 0.1616 0.1627 14.4208 0.1246 -
Price Multiplier on Financial Quarter End Date
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/07/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.775 0.735 0.67 0.695 0.635 0.71 0.39 -
P/RPS 3.67 2.59 2.22 2.31 2.12 2.39 1.55 83.55%
P/EPS 111.58 51.62 11.30 12.15 11.71 13.54 15.08 309.69%
EY 0.90 1.94 8.85 8.23 8.54 7.39 6.63 -75.51%
DY 0.00 0.00 2.13 2.05 2.29 2.11 0.00 -
P/NAPS 0.00 3.32 2.61 2.80 2.48 0.03 1.93 -
Price Multiplier on Announcement Date
31/07/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date - 31/07/14 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 -
Price 0.00 0.775 0.775 0.625 0.73 0.82 0.43 -
P/RPS 0.00 2.74 2.57 2.08 2.44 2.76 1.71 -
P/EPS 0.00 54.43 13.07 10.93 13.47 15.63 16.62 -
EY 0.00 1.84 7.65 9.15 7.43 6.40 6.02 -
DY 0.00 0.00 1.84 2.28 1.99 1.83 0.00 -
P/NAPS 0.00 3.50 3.02 2.51 2.86 0.04 2.13 -

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