[REDTONE] YoY Annual (Unaudited) 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
YoY- 118.34%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 0 141,758 142,048 106,976 89,573 82,211 79,418 -
PBT 0 12,369 33,663 3,234 -11,001 -4,414 -2,307 -
Tax 0 -4,130 -8,501 -1,374 -1,260 -585 -4,643 -
NP 0 8,239 25,162 1,860 -12,261 -4,999 -6,950 -
-
NP to SH 0 7,125 25,092 2,148 -11,715 -5,414 -5,983 -
-
Tax Rate - 33.39% 25.25% 42.49% - - - -
Total Cost 0 133,519 116,886 105,116 101,834 87,210 86,368 -
-
Net Worth 121,390 110,781 112,212 8,633,373 79,808 85,927 52,652 15.15%
Dividend
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - 7,190 - - - - -
Div Payout % - - 28.65% - - - - -
Equity
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 121,390 110,781 112,212 8,633,373 79,808 85,927 52,652 15.15%
NOSH 522,110 500,820 479,334 467,173 438,988 397,812 311,000 9.14%
Ratio Analysis
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.00% 5.81% 17.71% 1.74% -13.69% -6.08% -8.75% -
ROE 0.00% 6.43% 22.36% 0.02% -14.68% -6.30% -11.36% -
Per Share
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 0.00 28.31 29.63 22.90 20.40 20.67 25.54 -
EPS 0.00 1.42 5.23 0.45 -2.67 -1.40 -1.90 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.2212 0.2341 18.48 0.1818 0.216 0.1693 5.50%
Adjusted Per Share Value based on latest NOSH - 475,192
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 0.00 18.29 18.33 13.81 11.56 10.61 10.25 -
EPS 0.00 0.92 3.24 0.28 -1.51 -0.70 -0.77 -
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.1567 0.143 0.1448 11.1419 0.103 0.1109 0.068 15.15%
Price Multiplier on Financial Quarter End Date
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/04/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.79 0.735 0.71 0.24 0.20 0.17 0.22 -
P/RPS 0.00 2.60 2.40 1.05 0.98 0.82 0.86 -
P/EPS 0.00 51.66 13.56 52.20 -7.49 -12.49 -11.44 -
EY 0.00 1.94 7.37 1.92 -13.34 -8.01 -8.74 -
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.32 3.03 0.01 1.10 0.79 1.30 17.64%
Price Multiplier on Announcement Date
30/04/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 31/07/14 31/07/13 30/07/12 28/07/11 30/07/10 31/07/09 -
Price 0.72 0.775 0.82 0.36 0.19 0.17 0.26 -
P/RPS 0.00 2.74 2.77 1.57 0.93 0.82 1.02 -
P/EPS 0.00 54.48 15.66 78.30 -7.12 -12.49 -13.51 -
EY 0.00 1.84 6.38 1.28 -14.05 -8.01 -7.40 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.50 3.50 0.02 1.05 0.79 1.54 12.54%

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