[REDTONE] YoY Cumulative Quarter Result on 28-Feb-2010 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 23.7%
YoY- 215.4%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 97,828 84,240 66,427 60,893 60,788 93,560 82,304 2.91%
PBT 12,336 330 -2,513 3,746 -3,707 7,663 5,547 14.23%
Tax -2,438 -988 -1,132 -150 -148 -12 -4 190.89%
NP 9,898 -658 -3,645 3,596 -3,855 7,651 5,543 10.13%
-
NP to SH 9,906 -324 -3,707 3,424 -2,967 7,704 7,160 5.55%
-
Tax Rate 19.76% 299.39% - 4.00% - 0.16% 0.07% -
Total Cost 87,930 84,898 70,072 57,297 64,643 85,909 76,761 2.28%
-
Net Worth 96,571 69,984 240,117 62,978 54,314 84,769 67,288 6.20%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 96,571 69,984 240,117 62,978 54,314 84,769 67,288 6.20%
NOSH 478,550 405,000 1,195,806 384,719 302,755 257,658 252,112 11.26%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 10.12% -0.78% -5.49% 5.91% -6.34% 8.18% 6.73% -
ROE 10.26% -0.46% -1.54% 5.44% -5.46% 9.09% 10.64% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 20.44 20.80 5.55 15.83 20.08 36.31 32.65 -7.50%
EPS 2.07 -0.08 -0.31 0.89 -0.98 2.99 2.84 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2018 0.1728 0.2008 0.1637 0.1794 0.329 0.2669 -4.54%
Adjusted Per Share Value based on latest NOSH - 385,882
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 12.50 10.77 8.49 7.78 7.77 11.96 10.52 2.91%
EPS 1.27 -0.04 -0.47 0.44 -0.38 0.98 0.92 5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.0894 0.3069 0.0805 0.0694 0.1083 0.086 6.19%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.39 0.28 0.19 0.25 0.20 0.62 0.81 -
P/RPS 1.91 1.35 3.42 1.58 1.00 1.71 2.48 -4.25%
P/EPS 18.84 -350.00 -61.29 28.09 -20.41 20.74 28.52 -6.67%
EY 5.31 -0.29 -1.63 3.56 -4.90 4.82 3.51 7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.62 0.95 1.53 1.11 1.88 3.03 -7.23%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 29/04/08 23/04/07 -
Price 0.43 0.25 0.20 0.21 0.25 0.54 0.66 -
P/RPS 2.10 1.20 3.60 1.33 1.25 1.49 2.02 0.64%
P/EPS 20.77 -312.50 -64.52 23.60 -25.51 18.06 23.24 -1.85%
EY 4.81 -0.32 -1.55 4.24 -3.92 5.54 4.30 1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.45 1.00 1.28 1.39 1.64 2.47 -2.43%

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