[REDTONE] YoY Cumulative 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- -85.46%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 38,446 23,033 34,171 36,110 30,670 24,703 23,912 8.35%
PBT -1,712 719 5,012 4,656 1,884 -689 -435 26.03%
Tax -20 -89 -547 -498 120 -181 -428 -40.39%
NP -1,732 630 4,465 4,158 2,004 -870 -863 12.48%
-
NP to SH -1,157 538 4,430 3,649 2,008 -669 -862 5.09%
-
Tax Rate - 12.38% 10.91% 10.70% -6.37% - - -
Total Cost 40,178 22,403 29,706 31,952 28,666 25,573 24,775 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 - - 5,537 - - - - -
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 -0.78% 0.43% 3.07% 2.90% 0.02% -0.90% -1.04% -
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 4.65 4.28 6.79 7.32 6.42 5.91 6.10 -4.48%
EPS -0.14 0.10 0.88 0.74 0.42 -0.16 -0.22 -7.35%
DPS 0.00 0.00 1.10 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 4.96 2.97 4.41 4.66 3.96 3.19 3.09 8.32%
EPS -0.15 0.07 0.57 0.47 0.26 -0.09 -0.11 5.37%
DPS 0.00 0.00 0.71 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 8.60 0.00 11.56 8.67 5.30 2.88 3.28 17.68%
P/EPS -285.71 0.00 89.20 85.81 80.95 -106.25 -90.91 21.33%
EY -0.35 0.00 1.12 1.17 1.24 -0.94 -1.10 -17.58%
DY 0.00 0.00 1.40 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 7.52 0.00 11.27 9.97 5.77 4.74 3.60 13.24%
P/EPS -250.00 0.00 86.93 98.65 88.10 -175.00 -100.00 16.73%
EY -0.40 0.00 1.15 1.01 1.14 -0.57 -1.00 -14.33%
DY 0.00 0.00 1.44 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