[REDTONE] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 39.38%
YoY- 248.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 128,653 84,322 151,704 120,564 107,275 87,973 79,523 8.45%
PBT -5,634 9,271 39,440 15,239 -7,301 -10,624 5,131 -
Tax -2,083 -2,416 -9,288 -2,823 -1,225 -1,393 -4,644 -12.65%
NP -7,717 6,855 30,152 12,416 -8,526 -12,017 487 -
-
NP to SH -7,756 8,448 29,866 12,378 -8,338 -12,221 1,036 -
-
Tax Rate - 26.06% 23.55% 18.52% - - 90.51% -
Total Cost 136,370 77,467 121,552 108,148 115,801 99,990 79,036 9.64%
-
Net Worth 177,162 150,413 129,259 96,568 73,785 80,654 63,168 19.00%
Dividend
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 7,175 - - - - -
Div Payout % - - 24.02% - - - - -
Equity
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 177,162 150,413 129,259 96,568 73,785 80,654 63,168 19.00%
NOSH 782,173 516,885 503,737 478,536 426,999 401,666 385,882 12.66%
Ratio Analysis
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -6.00% 8.13% 19.88% 10.30% -7.95% -13.66% 0.61% -
ROE -4.38% 5.62% 23.11% 12.82% -11.30% -15.15% 1.64% -
Per Share
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 16.45 16.31 30.12 25.19 25.12 21.90 20.61 -3.73%
EPS -0.99 1.63 5.93 2.59 -1.95 -3.04 0.27 -
DPS 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 5.63%
Adjusted Per Share Value based on latest NOSH - 478,536
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 16.60 10.88 19.58 15.56 13.84 11.35 10.26 8.45%
EPS -1.00 1.09 3.85 1.60 -1.08 -1.58 0.13 -
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.1941 0.1668 0.1246 0.0952 0.1041 0.0815 19.01%
Price Multiplier on Financial Quarter End Date
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/01/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.56 0.775 0.67 0.39 0.28 0.19 0.25 -
P/RPS 3.40 4.75 2.22 1.55 1.11 0.87 1.21 19.04%
P/EPS -56.47 47.42 11.30 15.08 -14.34 -6.24 93.12 -
EY -1.77 2.11 8.85 6.63 -6.97 -16.01 1.07 -
DY 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.66 2.61 1.93 1.62 0.95 1.53 8.41%
Price Multiplier on Announcement Date
31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 23/03/16 - 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 -
Price 0.55 0.00 0.775 0.43 0.25 0.20 0.21 -
P/RPS 3.34 0.00 2.57 1.71 1.00 0.91 1.02 22.16%
P/EPS -55.47 0.00 13.07 16.62 -12.80 -6.57 78.22 -
EY -1.80 0.00 7.65 6.02 -7.81 -15.21 1.28 -
DY 0.00 0.00 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 3.02 2.13 1.45 1.00 1.28 11.42%

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