[REDTONE] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock

[REDTONE] REDTONE DIGITAL BERHAD

Announcement Date

26-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

30-Nov-2010 [#2]

Profit Trend

QoQ- -106.38%

YoY- -164.27%

Quarter Report

REDTONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Cumulative Result
Revenue	66,564	57,351	60,662	45,472	40,603	43,006	59,764	1.81%
YoY %	16.06%	-5.46%	33.41%	11.99%	-5.59%	-28.04%	-	-
Horiz. %	111.38%	95.96%	101.50%	76.09%	67.94%	71.96%	100.00%	-
PBT	11,711	6,095	-558	-915	3,523	-1,143	4,795	16.03%
YoY %	92.14%	1,192.29%	39.02%	-125.97%	408.22%	-123.84%	-	-
Horiz. %	244.23%	127.11%	-11.64%	-19.08%	73.47%	-23.84%	100.00%	-
Tax	-1,655	-140	-535	-871	32	-97	706	-
YoY %	-1,082.14%	73.83%	38.58%	-2,821.88%	132.99%	-113.74%	-	-
Horiz. %	-234.42%	-19.83%	-75.78%	-123.37%	4.53%	-13.74%	100.00%	-
NP	10,056	5,955	-1,093	-1,786	3,555	-1,240	5,501	10.56%
YoY %	68.87%	644.83%	38.80%	-150.24%	386.69%	-122.54%	-	-
Horiz. %	182.80%	108.25%	-19.87%	-32.47%	64.62%	-22.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,693	5,982	-751	-1,779	2,768	-1,073	5,563	9.68%
YoY %	62.04%	896.54%	57.79%	-164.27%	357.97%	-119.29%	-	-
Horiz. %	174.24%	107.53%	-13.50%	-31.98%	49.76%	-19.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	2.30%	-	-	-0.91%	-	-14.72%	-
YoY %	514.35%	0.00%	-	-	0.00%	-	-	-
Horiz. %	-95.99%	-15.62%	-	-	6.18%	-	100.00%	-
Total Cost	56,508	51,396	61,755	47,258	37,048	44,246	54,263	0.67%
YoY %	9.95%	-16.77%	30.68%	27.56%	-16.27%	-18.46%	-	-
Horiz. %	104.14%	94.72%	113.81%	87.09%	68.27%	81.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,504	93,654	77,794	160,264	69,776	49,305	69,701	10.28%
YoY %	34.01%	20.39%	-51.46%	129.68%	41.52%	-29.26%	-	-
Horiz. %	180.06%	134.37%	111.61%	229.93%	100.11%	70.74%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	125,504	93,654	77,794	160,264	69,776	49,305	69,701	10.28%
YoY %	34.01%	20.39%	-51.46%	129.68%	41.52%	-29.26%	-	-
Horiz. %	180.06%	134.37%	111.61%	229.93%	100.11%	70.74%	100.00%	-
NOSH	504,843	478,560	441,764	773,478	384,444	261,707	252,818	12.20%
YoY %	5.49%	8.33%	-42.89%	101.19%	46.90%	3.52%	-	-
Horiz. %	199.69%	189.29%	174.74%	305.94%	152.06%	103.52%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	15.11%	10.38%	-1.80%	-3.93%	8.76%	-2.88%	9.20%	-
YoY %	45.57%	676.67%	54.20%	-144.86%	404.17%	-131.30%	-	-
Horiz. %	164.24%	112.83%	-19.57%	-42.72%	95.22%	-31.30%	100.00%	-
ROE	7.72%	6.39%	-0.97%	-1.11%	3.97%	-2.18%	7.98%	-
YoY %	20.81%	758.76%	12.61%	-127.96%	282.11%	-127.32%	-	-
Horiz. %	96.74%	80.08%	-12.16%	-13.91%	49.75%	-27.32%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	13.19	11.98	13.73	5.88	10.56	16.43	23.64	-9.25%
YoY %	10.10%	-12.75%	133.50%	-44.32%	-35.73%	-30.50%	-	-
Horiz. %	55.80%	50.68%	58.08%	24.87%	44.67%	69.50%	100.00%	-
EPS	1.92	1.25	-0.17	-0.23	0.72	-0.41	2.20	-2.24%
YoY %	53.60%	835.29%	26.09%	-131.94%	275.61%	-118.64%	-	-
Horiz. %	87.27%	56.82%	-7.73%	-10.45%	32.73%	-18.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2486	0.1957	0.1761	0.2072	0.1815	0.1884	0.2757	-1.70%
YoY %	27.03%	11.13%	-15.01%	14.16%	-3.66%	-31.66%	-	-
Horiz. %	90.17%	70.98%	63.87%	75.15%	65.83%	68.34%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 398,695
RPS	8.59	7.40	7.83	5.87	5.24	5.55	7.71	1.81%
YoY %	16.08%	-5.49%	33.39%	12.02%	-5.59%	-28.02%	-	-
Horiz. %	111.41%	95.98%	101.56%	76.13%	67.96%	71.98%	100.00%	-
EPS	1.25	0.77	-0.10	-0.23	0.36	-0.14	0.72	9.62%
YoY %	62.34%	870.00%	56.52%	-163.89%	357.14%	-119.44%	-	-
Horiz. %	173.61%	106.94%	-13.89%	-31.94%	50.00%	-19.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.162	0.1209	0.1004	0.2068	0.0901	0.0636	0.09	10.28%
YoY %	34.00%	20.42%	-51.45%	129.52%	41.67%	-29.33%	-	-
Horiz. %	180.00%	134.33%	111.56%	229.78%	100.11%	70.67%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	0.695	0.38	0.27	0.19	0.32	0.19	0.65	-
P/RPS	5.27	3.17	1.97	3.23	3.03	1.16	2.75	11.43%
YoY %	66.25%	60.91%	-39.01%	6.60%	161.21%	-57.82%	-	-
Horiz. %	191.64%	115.27%	71.64%	117.45%	110.18%	42.18%	100.00%	-
P/EPS	36.20	30.40	-158.82	-82.61	44.44	-46.34	29.54	3.44%
YoY %	19.08%	119.14%	-92.25%	-285.89%	195.90%	-256.87%	-	-
Horiz. %	122.55%	102.91%	-537.64%	-279.65%	150.44%	-156.87%	100.00%	-
EY	2.76	3.29	-0.63	-1.21	2.25	-2.16	3.39	-3.36%
YoY %	-16.11%	622.22%	47.93%	-153.78%	204.17%	-163.72%	-	-
Horiz. %	81.42%	97.05%	-18.58%	-35.69%	66.37%	-63.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.80	1.94	1.53	0.92	1.76	1.01	2.36	2.88%
YoY %	44.33%	26.80%	66.30%	-47.73%	74.26%	-57.20%	-	-
Horiz. %	118.64%	82.20%	64.83%	38.98%	74.58%	42.80%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	27/01/14	22/01/13	18/01/12	26/01/11	21/01/10	23/01/09	31/01/08	-
Price	0.625	0.41	0.32	0.19	0.38	0.20	0.67	-
P/RPS	4.74	3.42	2.33	3.23	3.60	1.22	2.83	8.96%
YoY %	38.60%	46.78%	-27.86%	-10.28%	195.08%	-56.89%	-	-
Horiz. %	167.49%	120.85%	82.33%	114.13%	127.21%	43.11%	100.00%	-
P/EPS	32.55	32.80	-188.24	-82.61	52.78	-48.78	30.45	1.11%
YoY %	-0.76%	117.42%	-127.87%	-256.52%	208.20%	-260.20%	-	-
Horiz. %	106.90%	107.72%	-618.19%	-271.30%	173.33%	-160.20%	100.00%	-
EY	3.07	3.05	-0.53	-1.21	1.89	-2.05	3.28	-1.09%
YoY %	0.66%	675.47%	56.20%	-164.02%	192.20%	-162.50%	-	-
Horiz. %	93.60%	92.99%	-16.16%	-36.89%	57.62%	-62.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.51	2.10	1.82	0.92	2.09	1.06	2.43	0.54%
YoY %	19.52%	15.38%	97.83%	-55.98%	97.17%	-56.38%	-	-
Horiz. %	103.29%	86.42%	74.90%	37.86%	86.01%	43.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos