[REDTONE] YoY TTM Result on 28-Feb-2010 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 168.43%
YoY- 105.96%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 120,564 107,275 87,973 79,523 85,187 118,775 111,053 1.37%
PBT 15,239 -7,301 -10,624 5,131 -17,379 10,629 7,128 13.48%
Tax -2,823 -1,225 -1,393 -4,644 -937 460 466 -
NP 12,416 -8,526 -12,017 487 -18,316 11,089 7,594 8.53%
-
NP to SH 12,378 -8,338 -12,221 1,036 -17,373 11,069 9,211 5.04%
-
Tax Rate 18.52% - - 90.51% - -4.33% -6.54% -
Total Cost 108,148 115,801 99,990 79,036 103,503 107,686 103,459 0.74%
-
Net Worth 96,568 73,785 80,654 63,168 69,343 84,905 67,058 6.26%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 96,568 73,785 80,654 63,168 69,343 84,905 67,058 6.26%
NOSH 478,536 426,999 401,666 385,882 386,530 258,072 251,249 11.32%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 10.30% -7.95% -13.66% 0.61% -21.50% 9.34% 6.84% -
ROE 12.82% -11.30% -15.15% 1.64% -25.05% 13.04% 13.74% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 25.19 25.12 21.90 20.61 22.04 46.02 44.20 -8.93%
EPS 2.59 -1.95 -3.04 0.27 -4.49 4.29 3.67 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2018 0.1728 0.2008 0.1637 0.1794 0.329 0.2669 -4.54%
Adjusted Per Share Value based on latest NOSH - 385,882
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 15.56 13.84 11.35 10.26 10.99 15.33 14.33 1.38%
EPS 1.60 -1.08 -1.58 0.13 -2.24 1.43 1.19 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.0952 0.1041 0.0815 0.0895 0.1096 0.0865 6.26%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.39 0.28 0.19 0.25 0.20 0.62 0.81 -
P/RPS 1.55 1.11 0.87 1.21 0.91 1.35 1.83 -2.72%
P/EPS 15.08 -14.34 -6.24 93.12 -4.45 14.46 22.09 -6.15%
EY 6.63 -6.97 -16.01 1.07 -22.47 6.92 4.53 6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.62 0.95 1.53 1.11 1.88 3.03 -7.23%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 29/04/08 23/04/07 -
Price 0.43 0.25 0.20 0.21 0.25 0.54 0.66 -
P/RPS 1.71 1.00 0.91 1.02 1.13 1.17 1.49 2.31%
P/EPS 16.62 -12.80 -6.57 78.22 -5.56 12.59 18.00 -1.31%
EY 6.02 -7.81 -15.21 1.28 -17.98 7.94 5.55 1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.45 1.00 1.28 1.39 1.64 2.47 -2.43%

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