[REDTONE] QoQ TTM Result on 31-Aug-2011 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 1.65%
YoY- -61.34%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 106,976 107,275 104,652 90,253 89,462 87,973 87,308 14.49%
PBT 3,234 -7,301 -9,787 -10,399 -10,145 -10,624 -8,803 -
Tax -1,374 -1,225 -1,033 -1,121 -1,368 -1,393 -1,314 3.01%
NP 1,860 -8,526 -10,820 -11,520 -11,513 -12,017 -10,117 -
-
NP to SH 2,148 -8,338 -10,693 -11,526 -11,719 -12,221 -9,637 -
-
Tax Rate 42.49% - - - - - - -
Total Cost 105,116 115,801 115,472 101,773 100,975 99,990 97,425 5.19%
-
Net Worth 87,340 73,785 72,201 74,718 80,665 80,654 82,609 3.77%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 87,340 73,785 72,201 74,718 80,665 80,654 82,609 3.77%
NOSH 475,192 426,999 410,000 418,125 437,923 401,666 398,695 12.40%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 1.74% -7.95% -10.34% -12.76% -12.87% -13.66% -11.59% -
ROE 2.46% -11.30% -14.81% -15.43% -14.53% -15.15% -11.67% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 22.51 25.12 25.52 21.59 20.43 21.90 21.90 1.84%
EPS 0.45 -1.95 -2.61 -2.76 -2.68 -3.04 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1728 0.1761 0.1787 0.1842 0.2008 0.2072 -7.67%
Adjusted Per Share Value based on latest NOSH - 418,125
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 13.67 13.71 13.37 11.53 11.43 11.24 11.16 14.46%
EPS 0.27 -1.07 -1.37 -1.47 -1.50 -1.56 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.0943 0.0923 0.0955 0.1031 0.1031 0.1056 3.74%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.24 0.28 0.27 0.17 0.20 0.19 0.19 -
P/RPS 1.07 1.11 1.06 0.79 0.98 0.87 0.87 14.77%
P/EPS 53.09 -14.34 -10.35 -6.17 -7.47 -6.24 -7.86 -
EY 1.88 -6.97 -9.66 -16.22 -13.38 -16.01 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.62 1.53 0.95 1.09 0.95 0.92 26.54%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 24/04/12 18/01/12 31/10/11 28/07/11 26/04/11 26/01/11 -
Price 0.36 0.25 0.32 0.28 0.19 0.20 0.19 -
P/RPS 1.60 1.00 1.25 1.30 0.93 0.91 0.87 50.05%
P/EPS 79.64 -12.80 -12.27 -10.16 -7.10 -6.57 -7.86 -
EY 1.26 -7.81 -8.15 -9.84 -14.08 -15.21 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.45 1.82 1.57 1.03 1.00 0.92 65.49%

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