[REDTONE] YoY Quarter Result on 31-May-2013 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 287.0%
YoY- 514.57%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 51,812 31,872 34,274 44,220 22,736 23,035 21,546 15.97%
PBT -18,246 192 -5,744 21,327 2,904 -7,631 -8,110 14.67%
Tax -11,961 -537 -905 -6,063 -386 -237 -262 90.67%
NP -30,207 -345 -6,649 15,264 2,518 -7,868 -8,372 24.20%
-
NP to SH -23,528 -1,496 -7,555 15,186 2,471 -8,014 -8,516 18.72%
-
Tax Rate - 279.69% - 28.43% 13.29% - - -
Total Cost 82,019 32,217 40,923 28,956 20,218 30,903 29,918 18.57%
-
Net Worth 142,798 132,568 110,697 11,174,110 87,340 80,665 86,159 8.90%
Dividend
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - 7,175 - - - -
Div Payout % - - - 47.25% - - - -
Equity
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 142,798 132,568 110,697 11,174,110 87,340 80,665 86,159 8.90%
NOSH 776,501 575,384 500,443 478,343 475,192 437,923 399,812 11.86%
Ratio Analysis
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -58.30% -1.08% -19.40% 34.52% 11.07% -34.16% -38.86% -
ROE -16.48% -1.13% -6.82% 0.14% 2.83% -9.93% -9.88% -
Per Share
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 6.67 5.54 6.85 9.24 4.78 5.26 5.39 3.66%
EPS -3.03 -0.26 -1.50 3.17 0.52 -1.83 -2.13 6.13%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.1839 0.2304 0.2212 23.36 0.1838 0.1842 0.2155 -2.64%
Adjusted Per Share Value based on latest NOSH - 478,343
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 6.69 4.11 4.42 5.71 2.93 2.97 2.78 15.98%
EPS -3.04 -0.19 -0.98 1.96 0.32 -1.03 -1.10 18.73%
DPS 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
NAPS 0.1843 0.1711 0.1429 14.4208 0.1127 0.1041 0.1112 8.90%
Price Multiplier on Financial Quarter End Date
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/04/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.535 0.76 0.735 0.71 0.24 0.20 0.17 -
P/RPS 8.02 13.72 10.73 7.68 5.02 3.80 3.15 17.09%
P/EPS -17.66 -292.31 -48.69 22.36 46.15 -10.93 -7.98 14.35%
EY -5.66 -0.34 -2.05 4.47 2.17 -9.15 -12.53 -12.56%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.91 3.30 3.32 0.03 1.31 1.09 0.79 24.63%
Price Multiplier on Announcement Date
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 24/06/16 31/07/15 31/07/14 31/07/13 30/07/12 28/07/11 30/07/10 -
Price 0.44 0.72 0.775 0.82 0.36 0.19 0.17 -
P/RPS 6.59 13.00 11.32 8.87 7.52 3.61 3.15 13.27%
P/EPS -14.52 -276.92 -51.34 25.83 69.23 -10.38 -7.98 10.63%
EY -6.89 -0.36 -1.95 3.87 1.44 -9.63 -12.53 -9.60%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 2.39 3.13 3.50 0.04 1.96 1.03 0.79 20.56%

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