[REDTONE] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 77.16%
YoY- 22.39%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 136,684 144,440 122,680 98,812 95,648 77,596 85,580 8.11%
PBT 20,048 18,624 7,536 -2,756 -1,740 4,520 -2,568 -
Tax -2,188 -1,992 480 -724 -1,712 208 1,008 -
NP 17,860 16,632 8,016 -3,480 -3,452 4,728 -1,560 -
-
NP to SH 17,720 14,596 8,032 -2,676 -3,448 4,760 -1,416 -
-
Tax Rate 10.91% 10.70% -6.37% - - -4.60% - -
Total Cost 118,824 127,808 114,664 102,292 99,100 72,868 87,140 5.30%
-
Net Worth 144,478 126,038 9,012,095 74,718 82,556 66,870 69,409 12.99%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 22,150 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 144,478 126,038 9,012,095 74,718 82,556 66,870 69,409 12.99%
NOSH 503,409 493,108 478,095 418,125 391,818 383,870 252,857 12.15%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 13.07% 11.51% 6.53% -3.52% -3.61% 6.09% -1.82% -
ROE 12.26% 11.58% 0.09% -3.58% -4.18% 7.12% -2.04% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 27.15 29.29 25.66 23.63 24.41 20.21 33.85 -3.60%
EPS 3.52 2.96 1.68 -0.64 -0.88 1.24 -0.56 -
DPS 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.2556 18.85 0.1787 0.2107 0.1742 0.2745 0.74%
Adjusted Per Share Value based on latest NOSH - 418,125
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 17.47 18.46 15.68 12.63 12.22 9.92 10.94 8.10%
EPS 2.26 1.87 1.03 -0.34 -0.44 0.61 -0.18 -
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1611 11.5177 0.0955 0.1055 0.0855 0.0887 12.98%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.785 0.635 0.34 0.17 0.20 0.23 0.45 -
P/RPS 2.89 2.17 1.33 0.72 0.82 1.14 1.33 13.80%
P/EPS 22.30 21.45 20.24 -26.56 -22.73 18.55 -80.36 -
EY 4.48 4.66 4.94 -3.76 -4.40 5.39 -1.24 -
DY 5.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.48 0.02 0.95 0.95 1.32 1.64 8.92%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 30/10/14 30/10/13 29/10/12 31/10/11 29/10/10 26/10/09 30/10/08 -
Price 0.765 0.73 0.37 0.28 0.22 0.24 0.28 -
P/RPS 2.82 2.49 1.44 1.18 0.90 1.19 0.83 22.59%
P/EPS 21.73 24.66 22.02 -43.75 -25.00 19.35 -50.00 -
EY 4.60 4.05 4.54 -2.29 -4.00 5.17 -2.00 -
DY 5.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.86 0.02 1.57 1.04 1.38 1.02 17.38%

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