[REDTONE] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -108.38%
YoY- -208.27%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 107,484 97,828 84,240 66,427 60,893 60,788 93,560 2.33%
PBT 18,113 12,336 330 -2,513 3,746 -3,707 7,663 15.40%
Tax -3,225 -2,438 -988 -1,132 -150 -148 -12 153.92%
NP 14,888 9,898 -658 -3,645 3,596 -3,855 7,651 11.72%
-
NP to SH 14,680 9,906 -324 -3,707 3,424 -2,967 7,704 11.33%
-
Tax Rate 17.80% 19.76% 299.39% - 4.00% - 0.16% -
Total Cost 92,596 87,930 84,898 70,072 57,297 64,643 85,909 1.25%
-
Net Worth 129,892 96,571 69,984 240,117 62,978 54,314 84,769 7.36%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 129,892 96,571 69,984 240,117 62,978 54,314 84,769 7.36%
NOSH 506,206 478,550 405,000 1,195,806 384,719 302,755 257,658 11.90%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 13.85% 10.12% -0.78% -5.49% 5.91% -6.34% 8.18% -
ROE 11.30% 10.26% -0.46% -1.54% 5.44% -5.46% 9.09% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 21.23 20.44 20.80 5.55 15.83 20.08 36.31 -8.55%
EPS 2.90 2.07 -0.08 -0.31 0.89 -0.98 2.99 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 0.329 -4.05%
Adjusted Per Share Value based on latest NOSH - 401,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 13.87 12.63 10.87 8.57 7.86 7.85 12.07 2.34%
EPS 1.89 1.28 -0.04 -0.48 0.44 -0.38 0.99 11.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1246 0.0903 0.3099 0.0813 0.0701 0.1094 7.36%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.67 0.39 0.28 0.19 0.25 0.20 0.62 -
P/RPS 3.16 1.91 1.35 3.42 1.58 1.00 1.71 10.77%
P/EPS 23.10 18.84 -350.00 -61.29 28.09 -20.41 20.74 1.81%
EY 4.33 5.31 -0.29 -1.63 3.56 -4.90 4.82 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.93 1.62 0.95 1.53 1.11 1.88 5.61%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 29/04/08 -
Price 0.775 0.43 0.25 0.20 0.21 0.25 0.54 -
P/RPS 3.65 2.10 1.20 3.60 1.33 1.25 1.49 16.09%
P/EPS 26.72 20.77 -312.50 -64.52 23.60 -25.51 18.06 6.74%
EY 3.74 4.81 -0.32 -1.55 4.24 -3.92 5.54 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.13 1.45 1.00 1.28 1.39 1.64 10.70%

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