[REDTONE] YoY Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -3.19%
YoY- -164.27%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 133,128 114,702 121,324 90,944 81,206 86,012 59,764 14.26%
PBT 23,422 12,190 -1,116 -1,830 7,046 -2,286 4,795 30.22%
Tax -3,310 -280 -1,070 -1,742 64 -194 706 -
NP 20,112 11,910 -2,186 -3,572 7,110 -2,480 5,501 24.09%
-
NP to SH 19,386 11,964 -1,502 -3,558 5,536 -2,146 5,563 23.10%
-
Tax Rate 14.13% 2.30% - - -0.91% - -14.72% -
Total Cost 113,016 102,792 123,510 94,516 74,096 88,492 54,263 12.99%
-
Net Worth 125,504 93,654 77,794 160,264 69,776 49,305 69,701 10.28%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 125,504 93,654 77,794 160,264 69,776 49,305 69,701 10.28%
NOSH 504,843 478,560 441,764 773,478 384,444 261,707 252,818 12.20%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 15.11% 10.38% -1.80% -3.93% 8.76% -2.88% 9.20% -
ROE 15.45% 12.77% -1.93% -2.22% 7.93% -4.35% 7.98% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 26.37 23.97 27.46 11.76 21.12 32.87 23.64 1.83%
EPS 3.84 2.50 -0.34 -0.46 1.44 -0.82 2.20 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.1957 0.1761 0.2072 0.1815 0.1884 0.2757 -1.70%
Adjusted Per Share Value based on latest NOSH - 398,695
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 17.18 14.80 15.66 11.74 10.48 11.10 7.71 14.27%
EPS 2.50 1.54 -0.19 -0.46 0.71 -0.28 0.72 23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.1209 0.1004 0.2068 0.0901 0.0636 0.09 10.28%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.695 0.38 0.27 0.19 0.32 0.19 0.65 -
P/RPS 2.64 1.59 0.98 1.62 1.51 0.58 2.75 -0.67%
P/EPS 18.10 15.20 -79.41 -41.30 22.22 -23.17 29.54 -7.83%
EY 5.53 6.58 -1.26 -2.42 4.50 -4.32 3.39 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.94 1.53 0.92 1.76 1.01 2.36 2.88%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 22/01/13 18/01/12 26/01/11 21/01/10 23/01/09 31/01/08 -
Price 0.625 0.41 0.32 0.19 0.38 0.20 0.67 -
P/RPS 2.37 1.71 1.17 1.62 1.80 0.61 2.83 -2.91%
P/EPS 16.28 16.40 -94.12 -41.30 26.39 -24.39 30.45 -9.90%
EY 6.14 6.10 -1.06 -2.42 3.79 -4.10 3.28 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.10 1.82 0.92 2.09 1.06 2.43 0.54%

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