[REDTONE] YoY Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -38.92%
YoY- -208.27%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 143,312 130,437 112,320 88,569 81,190 81,050 124,746 2.33%
PBT 24,150 16,448 440 -3,350 4,994 -4,942 10,217 15.40%
Tax -4,300 -3,250 -1,317 -1,509 -200 -197 -16 153.92%
NP 19,850 13,197 -877 -4,860 4,794 -5,140 10,201 11.72%
-
NP to SH 19,573 13,208 -432 -4,942 4,565 -3,956 10,272 11.33%
-
Tax Rate 17.81% 19.76% 299.32% - 4.00% - 0.16% -
Total Cost 123,461 117,240 113,197 93,429 76,396 86,190 114,545 1.25%
-
Net Worth 129,892 96,571 69,984 240,117 62,978 54,314 84,769 7.36%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 129,892 96,571 69,984 240,117 62,978 54,314 84,769 7.36%
NOSH 506,206 478,550 405,000 1,195,806 384,719 302,755 257,658 11.90%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 13.85% 10.12% -0.78% -5.49% 5.91% -6.34% 8.18% -
ROE 15.07% 13.68% -0.62% -2.06% 7.25% -7.28% 12.12% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 28.31 27.26 27.73 7.41 21.10 26.77 48.42 -8.55%
EPS 3.87 2.76 -0.11 -0.41 1.19 -1.31 3.99 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 0.329 -4.05%
Adjusted Per Share Value based on latest NOSH - 401,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 18.50 16.83 14.50 11.43 10.48 10.46 16.10 2.34%
EPS 2.53 1.70 -0.06 -0.64 0.59 -0.51 1.33 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1246 0.0903 0.3099 0.0813 0.0701 0.1094 7.36%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.67 0.39 0.28 0.19 0.25 0.20 0.62 -
P/RPS 2.37 1.43 1.01 2.57 1.18 0.75 1.28 10.80%
P/EPS 17.33 14.13 -262.50 -45.97 21.07 -15.31 15.55 1.82%
EY 5.77 7.08 -0.38 -2.18 4.75 -6.53 6.43 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.93 1.62 0.95 1.53 1.11 1.88 5.61%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 29/04/08 -
Price 0.775 0.43 0.25 0.20 0.21 0.25 0.54 -
P/RPS 2.74 1.58 0.90 2.70 1.00 0.93 1.12 16.07%
P/EPS 20.04 15.58 -234.38 -48.39 17.70 -19.13 13.55 6.73%
EY 4.99 6.42 -0.43 -2.07 5.65 -5.23 7.38 -6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.13 1.45 1.00 1.28 1.39 1.64 10.70%

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