[REDTONE] QoQ TTM Result on 31-May-2013 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 102.71%
YoY- 1068.16%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 151,704 151,261 147,488 142,048 120,564 103,665 112,943 21.80%
PBT 39,440 39,279 36,434 33,662 15,239 9,886 5,807 259.89%
Tax -9,288 -10,016 -9,118 -8,500 -2,823 -978 -1,073 323.25%
NP 30,152 29,263 27,316 25,162 12,416 8,908 4,734 244.77%
-
NP to SH 29,866 28,803 26,733 25,092 12,378 8,881 4,825 238.24%
-
Tax Rate 23.55% 25.50% 25.03% 25.25% 18.52% 9.89% 18.48% -
Total Cost 121,552 121,998 120,172 116,886 108,148 94,757 108,209 8.08%
-
Net Worth 129,259 125,211 126,038 11,174,110 96,568 92,584 9,012,095 -94.14%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 7,175 7,175 7,175 7,175 - - - -
Div Payout % 24.02% 24.91% 26.84% 28.60% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 129,259 125,211 126,038 11,174,110 96,568 92,584 9,012,095 -94.14%
NOSH 503,737 503,666 493,108 478,343 478,536 473,095 478,095 3.55%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 19.88% 19.35% 18.52% 17.71% 10.30% 8.59% 4.19% -
ROE 23.11% 23.00% 21.21% 0.22% 12.82% 9.59% 0.05% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 30.12 30.03 29.91 29.70 25.19 21.91 23.62 17.64%
EPS 5.93 5.72 5.42 5.25 2.59 1.88 1.01 226.51%
DPS 1.42 1.42 1.46 1.50 0.00 0.00 0.00 -
NAPS 0.2566 0.2486 0.2556 23.36 0.2018 0.1957 18.85 -94.34%
Adjusted Per Share Value based on latest NOSH - 478,343
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 19.58 19.52 19.03 18.33 15.56 13.38 14.58 21.78%
EPS 3.85 3.72 3.45 3.24 1.60 1.15 0.62 238.97%
DPS 0.93 0.93 0.93 0.93 0.00 0.00 0.00 -
NAPS 0.1668 0.1616 0.1627 14.4208 0.1246 0.1195 11.6306 -94.14%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.67 0.695 0.635 0.71 0.39 0.38 0.34 -
P/RPS 2.22 2.31 2.12 2.39 1.55 1.73 1.44 33.55%
P/EPS 11.30 12.15 11.71 13.54 15.08 20.24 33.69 -51.82%
EY 8.85 8.23 8.54 7.39 6.63 4.94 2.97 107.48%
DY 2.13 2.05 2.29 2.11 0.00 0.00 0.00 -
P/NAPS 2.61 2.80 2.48 0.03 1.93 1.94 0.02 2495.86%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 -
Price 0.775 0.625 0.73 0.82 0.43 0.41 0.37 -
P/RPS 2.57 2.08 2.44 2.76 1.71 1.87 1.57 39.02%
P/EPS 13.07 10.93 13.47 15.63 16.62 21.84 36.66 -49.81%
EY 7.65 9.15 7.43 6.40 6.02 4.58 2.73 99.13%
DY 1.84 2.28 1.99 1.83 0.00 0.00 0.00 -
P/NAPS 3.02 2.51 2.86 0.04 2.13 2.10 0.02 2761.81%

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