[REDTONE] YoY TTM Result on 28-Feb-2011 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -26.81%
YoY- -1279.63%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 151,704 120,564 107,275 87,973 79,523 85,187 118,775 4.16%
PBT 39,440 15,239 -7,301 -10,624 5,131 -17,379 10,629 24.41%
Tax -9,288 -2,823 -1,225 -1,393 -4,644 -937 460 -
NP 30,152 12,416 -8,526 -12,017 487 -18,316 11,089 18.13%
-
NP to SH 29,866 12,378 -8,338 -12,221 1,036 -17,373 11,069 17.98%
-
Tax Rate 23.55% 18.52% - - 90.51% - -4.33% -
Total Cost 121,552 108,148 115,801 99,990 79,036 103,503 107,686 2.03%
-
Net Worth 129,259 96,568 73,785 80,654 63,168 69,343 84,905 7.25%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 7,175 - - - - - - -
Div Payout % 24.02% - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 129,259 96,568 73,785 80,654 63,168 69,343 84,905 7.25%
NOSH 503,737 478,536 426,999 401,666 385,882 386,530 258,072 11.78%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 19.88% 10.30% -7.95% -13.66% 0.61% -21.50% 9.34% -
ROE 23.11% 12.82% -11.30% -15.15% 1.64% -25.05% 13.04% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 30.12 25.19 25.12 21.90 20.61 22.04 46.02 -6.81%
EPS 5.93 2.59 -1.95 -3.04 0.27 -4.49 4.29 5.54%
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 0.329 -4.05%
Adjusted Per Share Value based on latest NOSH - 401,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 19.39 15.41 13.71 11.24 10.16 10.89 15.18 4.16%
EPS 3.82 1.58 -1.07 -1.56 0.13 -2.22 1.41 18.06%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1234 0.0943 0.1031 0.0807 0.0886 0.1085 7.25%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.67 0.39 0.28 0.19 0.25 0.20 0.62 -
P/RPS 2.22 1.55 1.11 0.87 1.21 0.91 1.35 8.63%
P/EPS 11.30 15.08 -14.34 -6.24 93.12 -4.45 14.46 -4.02%
EY 8.85 6.63 -6.97 -16.01 1.07 -22.47 6.92 4.18%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.93 1.62 0.95 1.53 1.11 1.88 5.61%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 29/04/08 -
Price 0.775 0.43 0.25 0.20 0.21 0.25 0.54 -
P/RPS 2.57 1.71 1.00 0.91 1.02 1.13 1.17 14.00%
P/EPS 13.07 16.62 -12.80 -6.57 78.22 -5.56 12.59 0.62%
EY 7.65 6.02 -7.81 -15.21 1.28 -17.98 7.94 -0.61%
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.13 1.45 1.00 1.28 1.39 1.64 10.70%

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