[REDTONE] YoY Quarter Result on 29-Feb-2012 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 620.73%
YoY- 122.15%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 39,515 40,920 40,477 23,578 20,955 20,290 17,782 14.22%
PBT 3,743 6,402 6,241 888 -1,598 223 -2,138 -
Tax -1,549 -1,570 -2,298 -453 -261 -182 -477 21.67%
NP 2,194 4,832 3,943 435 -1,859 41 -2,615 -
-
NP to SH 3,153 4,987 3,924 427 -1,928 656 -1,894 -
-
Tax Rate 41.38% 24.52% 36.82% 51.01% - 81.61% - -
Total Cost 37,321 36,088 36,534 23,143 22,814 20,249 20,397 10.58%
-
Net Worth 150,413 129,259 96,568 73,785 80,654 63,168 69,343 13.76%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 150,413 129,259 96,568 73,785 80,654 63,168 69,343 13.76%
NOSH 516,885 503,737 478,536 426,999 401,666 385,882 386,530 4.96%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 5.55% 11.81% 9.74% 1.84% -8.87% 0.20% -14.71% -
ROE 2.10% 3.86% 4.06% 0.58% -2.39% 1.04% -2.73% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 7.64 8.12 8.46 5.52 5.22 5.26 4.60 8.81%
EPS 0.61 0.99 0.82 0.10 -0.48 0.17 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 8.39%
Adjusted Per Share Value based on latest NOSH - 426,999
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 5.10 5.28 5.22 3.04 2.70 2.62 2.29 14.26%
EPS 0.41 0.64 0.51 0.06 -0.25 0.08 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.1668 0.1246 0.0952 0.1041 0.0815 0.0895 13.76%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.775 0.67 0.39 0.28 0.19 0.25 0.20 -
P/RPS 10.14 8.25 4.61 5.07 3.64 4.75 4.35 15.14%
P/EPS 127.05 67.68 47.56 280.00 -39.58 147.06 -40.82 -
EY 0.79 1.48 2.10 0.36 -2.53 0.68 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.61 1.93 1.62 0.95 1.53 1.11 15.67%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 -
Price 0.79 0.775 0.43 0.25 0.20 0.21 0.25 -
P/RPS 10.33 9.54 5.08 4.53 3.83 3.99 5.43 11.30%
P/EPS 129.51 78.28 52.44 250.00 -41.67 123.53 -51.02 -
EY 0.77 1.28 1.91 0.40 -2.40 0.81 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.02 2.13 1.45 1.00 1.28 1.39 11.76%

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