[REDTONE] YoY TTM Result on 29-Feb-2012 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 22.02%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 84,322 151,704 120,564 107,275 87,973 79,523 85,187 -0.16%
PBT 9,271 39,440 15,239 -7,301 -10,624 5,131 -17,379 -
Tax -2,416 -9,288 -2,823 -1,225 -1,393 -4,644 -937 17.09%
NP 6,855 30,152 12,416 -8,526 -12,017 487 -18,316 -
-
NP to SH 8,448 29,866 12,378 -8,338 -12,221 1,036 -17,373 -
-
Tax Rate 26.06% 23.55% 18.52% - - 90.51% - -
Total Cost 77,467 121,552 108,148 115,801 99,990 79,036 103,503 -4.71%
-
Net Worth 150,413 129,259 96,568 73,785 80,654 63,168 69,343 13.76%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - 7,175 - - - - - -
Div Payout % - 24.02% - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 150,413 129,259 96,568 73,785 80,654 63,168 69,343 13.76%
NOSH 516,885 503,737 478,536 426,999 401,666 385,882 386,530 4.96%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.13% 19.88% 10.30% -7.95% -13.66% 0.61% -21.50% -
ROE 5.62% 23.11% 12.82% -11.30% -15.15% 1.64% -25.05% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 16.31 30.12 25.19 25.12 21.90 20.61 22.04 -4.89%
EPS 1.63 5.93 2.59 -1.95 -3.04 0.27 -4.49 -
DPS 0.00 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 8.39%
Adjusted Per Share Value based on latest NOSH - 426,999
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 10.88 19.58 15.56 13.84 11.35 10.26 10.99 -0.16%
EPS 1.09 3.85 1.60 -1.08 -1.58 0.13 -2.24 -
DPS 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.1668 0.1246 0.0952 0.1041 0.0815 0.0895 13.76%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.775 0.67 0.39 0.28 0.19 0.25 0.20 -
P/RPS 4.75 2.22 1.55 1.11 0.87 1.21 0.91 31.69%
P/EPS 47.42 11.30 15.08 -14.34 -6.24 93.12 -4.45 -
EY 2.11 8.85 6.63 -6.97 -16.01 1.07 -22.47 -
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.61 1.93 1.62 0.95 1.53 1.11 15.67%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date - 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 -
Price 0.00 0.775 0.43 0.25 0.20 0.21 0.25 -
P/RPS 0.00 2.57 1.71 1.00 0.91 1.02 1.13 -
P/EPS 0.00 13.07 16.62 -12.80 -6.57 78.22 -5.56 -
EY 0.00 7.65 6.02 -7.81 -15.21 1.28 -17.98 -
DY 0.00 1.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.02 2.13 1.45 1.00 1.28 1.39 -

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