[REDTONE] YoY 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- 97.91%
YoY- 4946.34%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 35,065 44,807 30,454 26,681 35,959 21,560 21,204 8.86%
PBT 1,346 5,528 7,055 4,210 131 -481 2,393 -9.26%
Tax -1,833 -867 -1,157 -259 -354 -442 -20 114.49%
NP -487 4,661 5,898 3,951 -223 -923 2,373 -
-
NP to SH 398 5,295 6,044 3,974 -82 -917 1,578 -20.75%
-
Tax Rate 136.18% 15.68% 16.40% 6.15% 270.23% - 0.84% -
Total Cost 35,552 40,146 24,556 22,730 36,182 22,483 18,831 11.33%
-
Net Worth 188,015 151,722 125,211 92,584 72,201 82,609 69,855 18.20%
Dividend
31/10/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 188,015 151,722 125,211 92,584 72,201 82,609 69,855 18.20%
NOSH 795,999 509,134 503,666 473,095 410,000 398,695 384,878 13.05%
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 -1.39% 10.40% 19.37% 14.81% -0.62% -4.28% 11.19% -
ROE 0.21% 3.49% 4.83% 4.29% -0.11% -1.11% 2.26% -
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 4.41 8.80 6.05 5.64 8.77 5.41 5.51 -3.69%
EPS 0.05 1.04 1.20 0.84 -0.02 -0.23 0.41 -29.91%
DPS 0.00 0.00 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 4.53 5.78 3.93 3.44 4.64 2.78 2.74 8.86%
EPS 0.05 0.68 0.78 0.51 -0.01 -0.12 0.20 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.1958 0.1616 0.1195 0.0932 0.1066 0.0902 18.18%
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 14.07 8.35 11.49 6.74 3.08 3.51 5.81 16.11%
P/EPS 1,240.00 70.67 57.92 45.24 -1,350.00 -82.61 78.05 59.53%
EY 0.08 1.41 1.73 2.21 -0.07 -1.21 1.28 -37.39%
DY 0.00 0.00 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 14.07 8.41 10.34 7.27 3.65 3.51 6.90 12.78%
P/EPS 1,240.00 71.15 52.08 48.81 -1,600.00 -82.61 92.68 54.97%
EY 0.08 1.41 1.92 2.05 -0.06 -1.21 1.08 -35.57%
DY 0.00 0.00 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