[REDTONE] YoY Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 197.91%
YoY- 896.54%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 58,098 78,978 66,564 57,351 60,662 45,472 40,603 6.23%
PBT 2,065 10,540 11,711 6,095 -558 -915 3,523 -8.62%
Tax -1,922 -1,414 -1,655 -140 -535 -871 32 -
NP 143 9,126 10,056 5,955 -1,093 -1,786 3,555 -41.88%
-
NP to SH 936 9,725 9,693 5,982 -751 -1,779 2,768 -16.73%
-
Tax Rate 93.08% 13.42% 14.13% 2.30% - - -0.91% -
Total Cost 57,955 69,852 56,508 51,396 61,755 47,258 37,048 7.85%
-
Net Worth 184,236 151,730 125,504 93,654 77,794 160,264 69,776 17.82%
Dividend
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - 5,600 - - - - - -
Div Payout % - 57.59% - - - - - -
Equity
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 184,236 151,730 125,504 93,654 77,794 160,264 69,776 17.82%
NOSH 780,000 509,162 504,843 478,560 441,764 773,478 384,444 12.69%
Ratio Analysis
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 0.25% 11.56% 15.11% 10.38% -1.80% -3.93% 8.76% -
ROE 0.51% 6.41% 7.72% 6.39% -0.97% -1.11% 3.97% -
Per Share
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 7.45 15.51 13.19 11.98 13.73 5.88 10.56 -5.72%
EPS 0.12 1.91 1.92 1.25 -0.17 -0.23 0.72 -26.11%
DPS 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.298 0.2486 0.1957 0.1761 0.2072 0.1815 4.54%
Adjusted Per Share Value based on latest NOSH - 473,095
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 7.50 10.19 8.59 7.40 7.83 5.87 5.24 6.24%
EPS 0.12 1.26 1.25 0.77 -0.10 -0.23 0.36 -16.93%
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.1958 0.162 0.1209 0.1004 0.2068 0.0901 17.81%
Price Multiplier on Financial Quarter End Date
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/10/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.62 0.735 0.695 0.38 0.27 0.19 0.32 -
P/RPS 8.32 4.74 5.27 3.17 1.97 3.23 3.03 18.60%
P/EPS 516.67 38.48 36.20 30.40 -158.82 -82.61 44.44 51.34%
EY 0.19 2.60 2.76 3.29 -0.63 -1.21 2.25 -34.12%
DY 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.47 2.80 1.94 1.53 0.92 1.76 6.95%
Price Multiplier on Announcement Date
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 17/12/15 20/01/15 27/01/14 22/01/13 18/01/12 26/01/11 21/01/10 -
Price 0.62 0.74 0.625 0.41 0.32 0.19 0.38 -
P/RPS 8.32 4.77 4.74 3.42 2.33 3.23 3.60 15.19%
P/EPS 516.67 38.74 32.55 32.80 -188.24 -82.61 52.78 47.00%
EY 0.19 2.58 3.07 3.05 -0.53 -1.21 1.89 -32.16%
DY 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.48 2.51 2.10 1.82 0.92 2.09 3.89%

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