[REDTONE] YoY Quarter Result on 28-Feb-2013 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -1.26%
YoY- 818.97%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 38,683 39,515 40,920 40,477 23,578 20,955 20,290 11.50%
PBT -7,891 3,743 6,402 6,241 888 -1,598 223 -
Tax 376 -1,549 -1,570 -2,298 -453 -261 -182 -
NP -7,515 2,194 4,832 3,943 435 -1,859 41 -
-
NP to SH -7,196 3,153 4,987 3,924 427 -1,928 656 -
-
Tax Rate - 41.38% 24.52% 36.82% 51.01% - 81.61% -
Total Cost 46,198 37,321 36,088 36,534 23,143 22,814 20,249 14.93%
-
Net Worth 177,162 150,413 129,259 96,568 73,785 80,654 63,168 19.00%
Dividend
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 177,162 150,413 129,259 96,568 73,785 80,654 63,168 19.00%
NOSH 782,173 516,885 503,737 478,536 426,999 401,666 385,882 12.66%
Ratio Analysis
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -19.43% 5.55% 11.81% 9.74% 1.84% -8.87% 0.20% -
ROE -4.06% 2.10% 3.86% 4.06% 0.58% -2.39% 1.04% -
Per Share
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 4.95 7.64 8.12 8.46 5.52 5.22 5.26 -1.01%
EPS -0.92 0.61 0.99 0.82 0.10 -0.48 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 5.63%
Adjusted Per Share Value based on latest NOSH - 478,536
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 4.99 5.10 5.28 5.22 3.04 2.70 2.62 11.48%
EPS -0.93 0.41 0.64 0.51 0.06 -0.25 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.1941 0.1668 0.1246 0.0952 0.1041 0.0815 19.01%
Price Multiplier on Financial Quarter End Date
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/01/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.56 0.775 0.67 0.39 0.28 0.19 0.25 -
P/RPS 11.32 10.14 8.25 4.61 5.07 3.64 4.75 15.78%
P/EPS -60.87 127.05 67.68 47.56 280.00 -39.58 147.06 -
EY -1.64 0.79 1.48 2.10 0.36 -2.53 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.66 2.61 1.93 1.62 0.95 1.53 8.41%
Price Multiplier on Announcement Date
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 23/03/16 30/04/15 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 -
Price 0.55 0.79 0.775 0.43 0.25 0.20 0.21 -
P/RPS 11.12 10.33 9.54 5.08 4.53 3.83 3.99 18.88%
P/EPS -59.78 129.51 78.28 52.44 250.00 -41.67 123.53 -
EY -1.67 0.77 1.28 1.91 0.40 -2.40 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.71 3.02 2.13 1.45 1.00 1.28 11.42%

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