[REDTONE] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 48.95%
YoY- 896.54%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 116,196 157,956 133,128 114,702 121,324 90,944 81,206 6.23%
PBT 4,130 21,080 23,422 12,190 -1,116 -1,830 7,046 -8.62%
Tax -3,844 -2,828 -3,310 -280 -1,070 -1,742 64 -
NP 286 18,252 20,112 11,910 -2,186 -3,572 7,110 -41.88%
-
NP to SH 1,872 19,450 19,386 11,964 -1,502 -3,558 5,536 -16.73%
-
Tax Rate 93.08% 13.42% 14.13% 2.30% - - -0.91% -
Total Cost 115,910 139,704 113,016 102,792 123,510 94,516 74,096 7.85%
-
Net Worth 184,236 151,730 125,504 93,654 77,794 160,264 69,776 17.82%
Dividend
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - 11,201 - - - - - -
Div Payout % - 57.59% - - - - - -
Equity
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 184,236 151,730 125,504 93,654 77,794 160,264 69,776 17.82%
NOSH 780,000 509,162 504,843 478,560 441,764 773,478 384,444 12.69%
Ratio Analysis
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 0.25% 11.56% 15.11% 10.38% -1.80% -3.93% 8.76% -
ROE 1.02% 12.82% 15.45% 12.77% -1.93% -2.22% 7.93% -
Per Share
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 14.90 31.02 26.37 23.97 27.46 11.76 21.12 -5.72%
EPS 0.24 3.82 3.84 2.50 -0.34 -0.46 1.44 -26.11%
DPS 0.00 2.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.298 0.2486 0.1957 0.1761 0.2072 0.1815 4.54%
Adjusted Per Share Value based on latest NOSH - 473,095
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 15.00 20.39 17.18 14.80 15.66 11.74 10.48 6.24%
EPS 0.24 2.51 2.50 1.54 -0.19 -0.46 0.71 -16.73%
DPS 0.00 1.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.1958 0.162 0.1209 0.1004 0.2068 0.0901 17.81%
Price Multiplier on Financial Quarter End Date
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/10/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.62 0.735 0.695 0.38 0.27 0.19 0.32 -
P/RPS 4.16 2.37 2.64 1.59 0.98 1.62 1.51 18.66%
P/EPS 258.33 19.24 18.10 15.20 -79.41 -41.30 22.22 51.34%
EY 0.39 5.20 5.53 6.58 -1.26 -2.42 4.50 -33.83%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.47 2.80 1.94 1.53 0.92 1.76 6.95%
Price Multiplier on Announcement Date
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 17/12/15 20/01/15 27/01/14 22/01/13 18/01/12 26/01/11 21/01/10 -
Price 0.62 0.74 0.625 0.41 0.32 0.19 0.38 -
P/RPS 4.16 2.39 2.37 1.71 1.17 1.62 1.80 15.19%
P/EPS 258.33 19.37 16.28 16.40 -94.12 -41.30 26.39 47.00%
EY 0.39 5.16 6.14 6.10 -1.06 -2.42 3.79 -31.89%
DY 0.00 2.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.48 2.51 2.10 1.82 0.92 2.09 3.89%

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