[REDTONE] YoY Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 43.87%
YoY- 57.79%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 157,956 133,128 114,702 121,324 90,944 81,206 86,012 10.65%
PBT 21,080 23,422 12,190 -1,116 -1,830 7,046 -2,286 -
Tax -2,828 -3,310 -280 -1,070 -1,742 64 -194 56.26%
NP 18,252 20,112 11,910 -2,186 -3,572 7,110 -2,480 -
-
NP to SH 19,450 19,386 11,964 -1,502 -3,558 5,536 -2,146 -
-
Tax Rate 13.42% 14.13% 2.30% - - -0.91% - -
Total Cost 139,704 113,016 102,792 123,510 94,516 74,096 88,492 7.90%
-
Net Worth 151,730 125,504 93,654 77,794 160,264 69,776 49,305 20.59%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 11,201 - - - - - - -
Div Payout % 57.59% - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 151,730 125,504 93,654 77,794 160,264 69,776 49,305 20.59%
NOSH 509,162 504,843 478,560 441,764 773,478 384,444 261,707 11.72%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 11.56% 15.11% 10.38% -1.80% -3.93% 8.76% -2.88% -
ROE 12.82% 15.45% 12.77% -1.93% -2.22% 7.93% -4.35% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 31.02 26.37 23.97 27.46 11.76 21.12 32.87 -0.96%
EPS 3.82 3.84 2.50 -0.34 -0.46 1.44 -0.82 -
DPS 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2486 0.1957 0.1761 0.2072 0.1815 0.1884 7.93%
Adjusted Per Share Value based on latest NOSH - 410,000
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 20.39 17.18 14.80 15.66 11.74 10.48 11.10 10.66%
EPS 2.51 2.50 1.54 -0.19 -0.46 0.71 -0.28 -
DPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1958 0.162 0.1209 0.1004 0.2068 0.0901 0.0636 20.60%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.735 0.695 0.38 0.27 0.19 0.32 0.19 -
P/RPS 2.37 2.64 1.59 0.98 1.62 1.51 0.58 26.42%
P/EPS 19.24 18.10 15.20 -79.41 -41.30 22.22 -23.17 -
EY 5.20 5.53 6.58 -1.26 -2.42 4.50 -4.32 -
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.80 1.94 1.53 0.92 1.76 1.01 16.06%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 20/01/15 27/01/14 22/01/13 18/01/12 26/01/11 21/01/10 23/01/09 -
Price 0.74 0.625 0.41 0.32 0.19 0.38 0.20 -
P/RPS 2.39 2.37 1.71 1.17 1.62 1.80 0.61 25.54%
P/EPS 19.37 16.28 16.40 -94.12 -41.30 26.39 -24.39 -
EY 5.16 6.14 6.10 -1.06 -2.42 3.79 -4.10 -
DY 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.51 2.10 1.82 0.92 2.09 1.06 15.21%

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