[REDTONE] QoQ TTM Result on 30-Nov-2014 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 411.2%
YoY- -66.24%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
Revenue 84,322 84,322 78,978 78,978 68,445 109,365 105,648 -26.02%
PBT 9,271 9,271 10,540 10,540 -732 5,670 7,713 27.88%
Tax -2,416 -2,416 -1,414 -1,414 -1,452 -3,022 -3,632 -42.01%
NP 6,855 6,855 9,126 9,126 -2,184 2,648 4,081 100.05%
-
NP to SH 8,448 8,448 9,725 9,725 -3,125 1,862 3,476 227.82%
-
Tax Rate 26.06% 26.06% 13.42% 13.42% - 53.30% 47.09% -
Total Cost 77,467 77,467 69,852 69,852 70,629 106,717 101,567 -30.38%
-
Net Worth 0 150,413 0 151,722 0 144,478 0 -
Dividend
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
Div - - 5,537 5,537 5,537 5,537 - -
Div Payout % - - 56.94% 56.94% 0.00% 297.40% - -
Equity
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
Net Worth 0 150,413 0 151,722 0 144,478 0 -
NOSH 516,885 516,885 509,134 509,134 503,409 503,409 500,443 4.41%
Ratio Analysis
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
NP Margin 8.13% 8.13% 11.56% 11.56% -3.19% 2.42% 3.86% -
ROE 0.00% 5.62% 0.00% 6.41% 0.00% 1.29% 0.00% -
Per Share
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
RPS 16.31 16.31 15.51 15.51 13.60 21.72 21.11 -29.17%
EPS 1.63 1.63 1.91 1.91 -0.62 0.37 0.69 215.61%
DPS 0.00 0.00 1.10 1.10 1.10 1.10 0.00 -
NAPS 0.00 0.291 0.00 0.298 0.00 0.287 0.00 -
Adjusted Per Share Value based on latest NOSH - 509,134
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
RPS 10.88 10.88 10.19 10.19 8.83 14.11 13.63 -26.01%
EPS 1.09 1.09 1.26 1.26 -0.40 0.24 0.45 226.35%
DPS 0.00 0.00 0.71 0.71 0.71 0.71 0.00 -
NAPS 0.00 0.1941 0.00 0.1958 0.00 0.1865 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
Date 30/04/15 27/02/15 30/01/15 28/11/14 31/10/14 29/08/14 31/07/14 -
Price 0.79 0.775 0.74 0.735 0.76 0.785 0.775 -
P/RPS 4.84 4.75 4.77 4.74 5.59 3.61 3.67 44.77%
P/EPS 48.34 47.42 38.74 38.48 -122.43 212.23 111.58 -67.31%
EY 2.07 2.11 2.58 2.60 -0.82 0.47 0.90 204.52%
DY 0.00 0.00 1.49 1.50 1.45 1.40 0.00 -
P/NAPS 0.00 2.66 0.00 2.47 0.00 2.74 0.00 -
Price Multiplier on Announcement Date
30/04/15 28/02/15 31/01/15 30/11/14 31/10/14 31/08/14 31/07/14 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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