[REDTONE] YoY TTM Result on 30-Nov-2010 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -34.9%
YoY- -536.53%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 151,261 103,665 104,652 87,308 77,015 94,907 118,384 4.16%
PBT 39,279 9,886 -9,787 -8,803 2,770 -13,079 9,952 25.68%
Tax -10,016 -978 -1,033 -1,314 -4,939 -471 467 -
NP 29,263 8,908 -10,820 -10,117 -2,169 -13,550 10,419 18.76%
-
NP to SH 28,803 8,881 -10,693 -9,637 -1,514 -13,337 10,937 17.49%
-
Tax Rate 25.50% 9.89% - - 178.30% - -4.69% -
Total Cost 121,998 94,757 115,472 97,425 79,184 108,457 107,965 2.05%
-
Net Worth 125,211 92,584 72,201 82,609 69,855 50,170 80,854 7.55%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 7,175 - - - - - - -
Div Payout % 24.91% - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 125,211 92,584 72,201 82,609 69,855 50,170 80,854 7.55%
NOSH 503,666 473,095 410,000 398,695 384,878 266,296 254,821 12.01%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 19.35% 8.59% -10.34% -11.59% -2.82% -14.28% 8.80% -
ROE 23.00% 9.59% -14.81% -11.67% -2.17% -26.58% 13.53% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 30.03 21.91 25.52 21.90 20.01 35.64 46.46 -7.00%
EPS 5.72 1.88 -2.61 -2.42 -0.39 -5.01 4.29 4.90%
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.1957 0.1761 0.2072 0.1815 0.1884 0.3173 -3.98%
Adjusted Per Share Value based on latest NOSH - 398,695
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 19.33 13.25 13.37 11.16 9.84 12.13 15.13 4.16%
EPS 3.68 1.14 -1.37 -1.23 -0.19 -1.70 1.40 17.45%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1183 0.0923 0.1056 0.0893 0.0641 0.1033 7.55%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.695 0.38 0.27 0.19 0.32 0.19 0.65 -
P/RPS 2.31 1.73 1.06 0.87 1.60 0.53 1.40 8.69%
P/EPS 12.15 20.24 -10.35 -7.86 -81.35 -3.79 15.14 -3.59%
EY 8.23 4.94 -9.66 -12.72 -1.23 -26.36 6.60 3.74%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.94 1.53 0.92 1.76 1.01 2.05 5.32%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 22/01/13 18/01/12 26/01/11 21/01/10 23/01/09 31/01/08 -
Price 0.625 0.41 0.32 0.19 0.38 0.20 0.67 -
P/RPS 2.08 1.87 1.25 0.87 1.90 0.56 1.44 6.31%
P/EPS 10.93 21.84 -12.27 -7.86 -96.60 -3.99 15.61 -5.76%
EY 9.15 4.58 -8.15 -12.72 -1.04 -25.04 6.41 6.10%
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.10 1.82 0.92 2.09 1.06 2.11 2.93%

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