[REDTONE] QoQ TTM Result on 31-Aug-2013 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 6.54%
YoY- 454.05%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 141,758 151,704 151,261 147,488 142,048 120,564 103,665 23.22%
PBT 12,369 39,440 39,279 36,434 33,662 15,239 9,886 16.12%
Tax -4,130 -9,288 -10,016 -9,118 -8,500 -2,823 -978 161.49%
NP 8,239 30,152 29,263 27,316 25,162 12,416 8,908 -5.07%
-
NP to SH 7,125 29,866 28,803 26,733 25,092 12,378 8,881 -13.67%
-
Tax Rate 33.39% 23.55% 25.50% 25.03% 25.25% 18.52% 9.89% -
Total Cost 133,519 121,552 121,998 120,172 116,886 108,148 94,757 25.71%
-
Net Worth 110,697 129,259 125,211 126,038 11,174,110 96,568 92,584 12.66%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - 7,175 7,175 7,175 7,175 - - -
Div Payout % - 24.02% 24.91% 26.84% 28.60% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 110,697 129,259 125,211 126,038 11,174,110 96,568 92,584 12.66%
NOSH 500,443 503,737 503,666 493,108 478,343 478,536 473,095 3.82%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 5.81% 19.88% 19.35% 18.52% 17.71% 10.30% 8.59% -
ROE 6.44% 23.11% 23.00% 21.21% 0.22% 12.82% 9.59% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 28.33 30.12 30.03 29.91 29.70 25.19 21.91 18.70%
EPS 1.42 5.93 5.72 5.42 5.25 2.59 1.88 -17.07%
DPS 0.00 1.42 1.42 1.46 1.50 0.00 0.00 -
NAPS 0.2212 0.2566 0.2486 0.2556 23.36 0.2018 0.1957 8.51%
Adjusted Per Share Value based on latest NOSH - 493,108
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 18.29 19.58 19.52 19.03 18.33 15.56 13.38 23.19%
EPS 0.92 3.85 3.72 3.45 3.24 1.60 1.15 -13.83%
DPS 0.00 0.93 0.93 0.93 0.93 0.00 0.00 -
NAPS 0.1429 0.1668 0.1616 0.1627 14.4208 0.1246 0.1195 12.67%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.735 0.67 0.695 0.635 0.71 0.39 0.38 -
P/RPS 2.59 2.22 2.31 2.12 2.39 1.55 1.73 30.90%
P/EPS 51.62 11.30 12.15 11.71 13.54 15.08 20.24 86.77%
EY 1.94 8.85 8.23 8.54 7.39 6.63 4.94 -46.40%
DY 0.00 2.13 2.05 2.29 2.11 0.00 0.00 -
P/NAPS 3.32 2.61 2.80 2.48 0.03 1.93 1.94 43.11%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/07/14 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 -
Price 0.775 0.775 0.625 0.73 0.82 0.43 0.41 -
P/RPS 2.74 2.57 2.08 2.44 2.76 1.71 1.87 29.03%
P/EPS 54.43 13.07 10.93 13.47 15.63 16.62 21.84 83.92%
EY 1.84 7.65 9.15 7.43 6.40 6.02 4.58 -45.58%
DY 0.00 1.84 2.28 1.99 1.83 0.00 0.00 -
P/NAPS 3.50 3.02 2.51 2.86 0.04 2.13 2.10 40.61%

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