[REDTONE] YoY Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 71.24%
YoY- 91.26%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 157,990 143,312 130,437 112,320 88,569 81,190 81,050 11.76%
PBT 19,044 24,150 16,448 440 -3,350 4,994 -4,942 -
Tax -3,950 -4,300 -3,250 -1,317 -1,509 -200 -197 64.78%
NP 15,093 19,850 13,197 -877 -4,860 4,794 -5,140 -
-
NP to SH 17,170 19,573 13,208 -432 -4,942 4,565 -3,956 -
-
Tax Rate 20.74% 17.81% 19.76% 299.32% - 4.00% - -
Total Cost 142,897 123,461 117,240 113,197 93,429 76,396 86,190 8.78%
-
Net Worth 151,720 129,892 96,571 69,984 240,117 62,978 54,314 18.66%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 7,646 - - - - - - -
Div Payout % 44.53% - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 151,720 129,892 96,571 69,984 240,117 62,978 54,314 18.66%
NOSH 521,376 506,206 478,550 405,000 1,195,806 384,719 302,755 9.47%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 9.55% 13.85% 10.12% -0.78% -5.49% 5.91% -6.34% -
ROE 11.32% 15.07% 13.68% -0.62% -2.06% 7.25% -7.28% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 30.30 28.31 27.26 27.73 7.41 21.10 26.77 2.08%
EPS 3.29 3.87 2.76 -0.11 -0.41 1.19 -1.31 -
DPS 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 8.39%
Adjusted Per Share Value based on latest NOSH - 426,999
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 20.39 18.50 16.83 14.50 11.43 10.48 10.46 11.76%
EPS 2.22 2.53 1.70 -0.06 -0.64 0.59 -0.51 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1958 0.1676 0.1246 0.0903 0.3099 0.0813 0.0701 18.66%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.775 0.67 0.39 0.28 0.19 0.25 0.20 -
P/RPS 2.56 2.37 1.43 1.01 2.57 1.18 0.75 22.69%
P/EPS 23.53 17.33 14.13 -262.50 -45.97 21.07 -15.31 -
EY 4.25 5.77 7.08 -0.38 -2.18 4.75 -6.53 -
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.61 1.93 1.62 0.95 1.53 1.11 15.67%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 -
Price 0.79 0.775 0.43 0.25 0.20 0.21 0.25 -
P/RPS 2.61 2.74 1.58 0.90 2.70 1.00 0.93 18.75%
P/EPS 23.99 20.04 15.58 -234.38 -48.39 17.70 -19.13 -
EY 4.17 4.99 6.42 -0.43 -2.07 5.65 -5.23 -
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.02 2.13 1.45 1.00 1.28 1.39 11.76%

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