[REDTONE] QoQ TTM Result on 31-May-2012 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 125.76%
YoY- 118.33%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 120,564 103,665 112,943 106,976 107,275 104,652 90,253 21.31%
PBT 15,239 9,886 5,807 3,234 -7,301 -9,787 -10,399 -
Tax -2,823 -978 -1,073 -1,374 -1,225 -1,033 -1,121 85.20%
NP 12,416 8,908 4,734 1,860 -8,526 -10,820 -11,520 -
-
NP to SH 12,378 8,881 4,825 2,148 -8,338 -10,693 -11,526 -
-
Tax Rate 18.52% 9.89% 18.48% 42.49% - - - -
Total Cost 108,148 94,757 108,209 105,116 115,801 115,472 101,773 4.13%
-
Net Worth 96,568 92,584 9,012,095 87,340 73,785 72,201 74,718 18.66%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 96,568 92,584 9,012,095 87,340 73,785 72,201 74,718 18.66%
NOSH 478,536 473,095 478,095 475,192 426,999 410,000 418,125 9.42%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 10.30% 8.59% 4.19% 1.74% -7.95% -10.34% -12.76% -
ROE 12.82% 9.59% 0.05% 2.46% -11.30% -14.81% -15.43% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 25.19 21.91 23.62 22.51 25.12 25.52 21.59 10.83%
EPS 2.59 1.88 1.01 0.45 -1.95 -2.61 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2018 0.1957 18.85 0.1838 0.1728 0.1761 0.1787 8.45%
Adjusted Per Share Value based on latest NOSH - 475,192
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 15.56 13.38 14.58 13.81 13.84 13.51 11.65 21.30%
EPS 1.60 1.15 0.62 0.28 -1.08 -1.38 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1195 11.6306 0.1127 0.0952 0.0932 0.0964 18.67%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.39 0.38 0.34 0.24 0.28 0.27 0.17 -
P/RPS 1.55 1.73 1.44 1.07 1.11 1.06 0.79 56.78%
P/EPS 15.08 20.24 33.69 53.09 -14.34 -10.35 -6.17 -
EY 6.63 4.94 2.97 1.88 -6.97 -9.66 -16.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 0.02 1.31 1.62 1.53 0.95 60.47%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 22/01/13 29/10/12 30/07/12 24/04/12 18/01/12 31/10/11 -
Price 0.43 0.41 0.37 0.36 0.25 0.32 0.28 -
P/RPS 1.71 1.87 1.57 1.60 1.00 1.25 1.30 20.07%
P/EPS 16.62 21.84 36.66 79.64 -12.80 -12.27 -10.16 -
EY 6.02 4.58 2.73 1.26 -7.81 -8.15 -9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.10 0.02 1.96 1.45 1.82 1.57 22.57%

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