[REDTONE] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 10.4%
YoY- 3157.41%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 0 157,990 143,312 130,437 112,320 88,569 81,190 -
PBT 0 19,044 24,150 16,448 440 -3,350 4,994 -
Tax 0 -3,950 -4,300 -3,250 -1,317 -1,509 -200 -
NP 0 15,093 19,850 13,197 -877 -4,860 4,794 -
-
NP to SH 0 17,170 19,573 13,208 -432 -4,942 4,565 -
-
Tax Rate - 20.74% 17.81% 19.76% 299.32% - 4.00% -
Total Cost 0 142,897 123,461 117,240 113,197 93,429 76,396 -
-
Net Worth 177,236 151,720 129,892 96,571 69,984 240,117 62,978 19.07%
Dividend
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 7,646 - - - - - -
Div Payout % - 44.53% - - - - - -
Equity
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 177,236 151,720 129,892 96,571 69,984 240,117 62,978 19.07%
NOSH 782,499 521,376 506,206 478,550 405,000 1,195,806 384,719 12.72%
Ratio Analysis
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 0.00% 9.55% 13.85% 10.12% -0.78% -5.49% 5.91% -
ROE 0.00% 11.32% 15.07% 13.68% -0.62% -2.06% 7.25% -
Per Share
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 0.00 30.30 28.31 27.26 27.73 7.41 21.10 -
EPS 0.00 3.29 3.87 2.76 -0.11 -0.41 1.19 -
DPS 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 5.63%
Adjusted Per Share Value based on latest NOSH - 478,536
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 0.00 20.39 18.50 16.83 14.50 11.43 10.48 -
EPS 0.00 2.22 2.53 1.70 -0.06 -0.64 0.59 -
DPS 0.00 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.1958 0.1676 0.1246 0.0903 0.3099 0.0813 19.06%
Price Multiplier on Financial Quarter End Date
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/01/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.56 0.775 0.67 0.39 0.28 0.19 0.25 -
P/RPS 0.00 2.56 2.37 1.43 1.01 2.57 1.18 -
P/EPS 0.00 23.53 17.33 14.13 -262.50 -45.97 21.07 -
EY 0.00 4.25 5.77 7.08 -0.38 -2.18 4.75 -
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.66 2.61 1.93 1.62 0.95 1.53 8.41%
Price Multiplier on Announcement Date
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 23/03/16 30/04/15 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 -
Price 0.55 0.79 0.775 0.43 0.25 0.20 0.21 -
P/RPS 0.00 2.61 2.74 1.58 0.90 2.70 1.00 -
P/EPS 0.00 23.99 20.04 15.58 -234.38 -48.39 17.70 -
EY 0.00 4.17 4.99 6.42 -0.43 -2.07 5.65 -
DY 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.71 3.02 2.13 1.45 1.00 1.28 11.42%

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