[REDTONE] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -41.83%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 153,784 92,132 136,684 144,440 122,680 98,812 95,648 8.35%
PBT -6,848 2,876 20,048 18,624 7,536 -2,756 -1,740 26.03%
Tax -80 -356 -2,188 -1,992 480 -724 -1,712 -40.39%
NP -6,928 2,520 17,860 16,632 8,016 -3,480 -3,452 12.48%
-
NP to SH -4,628 2,152 17,720 14,596 8,032 -2,676 -3,448 5.09%
-
Tax Rate - 12.38% 10.91% 10.70% -6.37% - - -
Total Cost 160,712 89,612 118,824 127,808 114,664 102,292 99,100 8.50%
-
Net Worth 148,757 125,353 144,478 126,038 9,012,095 74,718 82,556 10.45%
Dividend
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - 22,150 - - - - -
Div Payout % - - 125.00% - - - - -
Equity
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 148,757 125,353 144,478 126,038 9,012,095 74,718 82,556 10.45%
NOSH 826,428 537,999 503,409 493,108 478,095 418,125 391,818 13.43%
Ratio Analysis
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -4.51% 2.74% 13.07% 11.51% 6.53% -3.52% -3.61% -
ROE -3.11% 1.72% 12.26% 11.58% 0.09% -3.58% -4.18% -
Per Share
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 18.61 17.12 27.15 29.29 25.66 23.63 24.41 -4.47%
EPS -0.56 0.40 3.52 2.96 1.68 -0.64 -0.88 -7.35%
DPS 0.00 0.00 4.40 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.233 0.287 0.2556 18.85 0.1787 0.2107 -2.62%
Adjusted Per Share Value based on latest NOSH - 493,108
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 19.85 11.89 17.64 18.64 15.83 12.75 12.34 8.36%
EPS -0.60 0.28 2.29 1.88 1.04 -0.35 -0.44 5.37%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.1618 0.1865 0.1627 11.6306 0.0964 0.1065 10.46%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 29/07/16 31/07/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.40 0.72 0.785 0.635 0.34 0.17 0.20 -
P/RPS 2.15 0.00 2.89 2.17 1.33 0.72 0.82 17.68%
P/EPS -71.43 0.00 22.30 21.45 20.24 -26.56 -22.73 21.33%
EY -1.40 0.00 4.48 4.66 4.94 -3.76 -4.40 -17.58%
DY 0.00 0.00 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.00 2.74 2.48 0.02 0.95 0.95 15.41%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/09/16 28/09/15 30/10/14 30/10/13 29/10/12 31/10/11 29/10/10 -
Price 0.35 0.65 0.765 0.73 0.37 0.28 0.22 -
P/RPS 1.88 0.00 2.82 2.49 1.44 1.18 0.90 13.24%
P/EPS -62.50 0.00 21.73 24.66 22.02 -43.75 -25.00 16.73%
EY -1.60 0.00 4.60 4.05 4.54 -2.29 -4.00 -14.33%
DY 0.00 0.00 5.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.00 2.67 2.86 0.02 1.57 1.04 11.10%

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