[REDTONE] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 78,978 68,445 109,365 105,648 141,758 151,704 151,261 -47.78%
PBT 10,540 -732 5,670 7,713 12,369 39,440 39,279 -73.16%
Tax -1,414 -1,452 -3,022 -3,632 -4,130 -9,288 -10,016 -85.88%
NP 9,126 -2,184 2,648 4,081 8,239 30,152 29,263 -68.81%
-
NP to SH 9,725 -3,125 1,862 3,476 7,125 29,866 28,803 -66.23%
-
Tax Rate 13.42% - 53.30% 47.09% 33.39% 23.55% 25.50% -
Total Cost 69,852 70,629 106,717 101,567 133,519 121,552 121,998 -42.74%
-
Net Worth 151,722 0 144,478 0 110,697 129,259 125,211 21.17%
Dividend
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Div 5,537 5,537 5,537 - - 7,175 7,175 -22.82%
Div Payout % 56.94% 0.00% 297.40% - - 24.02% 24.91% -
Equity
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 151,722 0 144,478 0 110,697 129,259 125,211 21.17%
NOSH 509,134 503,409 503,409 500,443 500,443 503,737 503,666 1.08%
Ratio Analysis
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 11.56% -3.19% 2.42% 3.86% 5.81% 19.88% 19.35% -
ROE 6.41% 0.00% 1.29% 0.00% 6.44% 23.11% 23.00% -
Per Share
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 15.51 13.60 21.72 21.11 28.33 30.12 30.03 -48.35%
EPS 1.91 -0.62 0.37 0.69 1.42 5.93 5.72 -66.60%
DPS 1.10 1.10 1.10 0.00 0.00 1.42 1.42 -22.53%
NAPS 0.298 0.00 0.287 0.00 0.2212 0.2566 0.2486 19.87%
Adjusted Per Share Value based on latest NOSH - 500,443
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 10.19 8.83 14.11 13.63 18.29 19.58 19.52 -47.79%
EPS 1.26 -0.40 0.24 0.45 0.92 3.85 3.72 -66.12%
DPS 0.71 0.71 0.71 0.00 0.00 0.93 0.93 -23.65%
NAPS 0.1958 0.00 0.1865 0.00 0.1429 0.1668 0.1616 21.16%
Price Multiplier on Financial Quarter End Date
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/11/14 31/10/14 29/08/14 31/07/14 30/05/14 28/02/14 29/11/13 -
Price 0.735 0.76 0.785 0.775 0.735 0.67 0.695 -
P/RPS 4.74 5.59 3.61 3.67 2.59 2.22 2.31 105.19%
P/EPS 38.48 -122.43 212.23 111.58 51.62 11.30 12.15 216.70%
EY 2.60 -0.82 0.47 0.90 1.94 8.85 8.23 -68.40%
DY 1.50 1.45 1.40 0.00 0.00 2.13 2.05 -26.82%
P/NAPS 2.47 0.00 2.74 0.00 3.32 2.61 2.80 -11.78%
Price Multiplier on Announcement Date
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Date - - - - 31/07/14 23/04/14 27/01/14 -
Price 0.00 0.00 0.00 0.00 0.775 0.775 0.625 -
P/RPS 0.00 0.00 0.00 0.00 2.74 2.57 2.08 -
P/EPS 0.00 0.00 0.00 0.00 54.43 13.07 10.93 -
EY 0.00 0.00 0.00 0.00 1.84 7.65 9.15 -
DY 0.00 0.00 0.00 0.00 0.00 1.84 2.28 -
P/NAPS 0.00 0.00 0.00 0.00 3.50 3.02 2.51 -

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