[REDTONE] YoY TTM Result on 31-Aug-2013 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 6.54%
YoY- 454.05%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 164,006 71,387 109,365 147,488 112,943 90,253 86,952 11.31%
PBT -26,503 3,935 5,670 36,434 5,807 -10,399 -5,929 28.77%
Tax -13,438 -2,086 -3,022 -9,118 -1,073 -1,121 -892 58.11%
NP -39,941 1,849 2,648 27,316 4,734 -11,520 -6,821 34.78%
-
NP to SH -31,483 1,657 1,862 26,733 4,825 -11,526 -7,144 28.46%
-
Tax Rate - 53.01% 53.30% 25.03% 18.48% - - -
Total Cost 203,947 69,538 106,717 120,172 108,209 101,773 93,773 14.02%
-
Net Worth 148,757 0 144,478 126,038 9,012,095 74,718 82,556 10.45%
Dividend
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - 5,537 7,175 - - - -
Div Payout % - - 297.40% 26.84% - - - -
Equity
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 148,757 0 144,478 126,038 9,012,095 74,718 82,556 10.45%
NOSH 826,428 537,999 503,409 493,108 478,095 418,125 391,818 13.43%
Ratio Analysis
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -24.35% 2.59% 2.42% 18.52% 4.19% -12.76% -7.84% -
ROE -21.16% 0.00% 1.29% 21.21% 0.05% -15.43% -8.65% -
Per Share
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 19.85 13.27 21.72 29.91 23.62 21.59 22.19 -1.86%
EPS -3.81 0.31 0.37 5.42 1.01 -2.76 -1.82 13.29%
DPS 0.00 0.00 1.10 1.46 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.287 0.2556 18.85 0.1787 0.2107 -2.62%
Adjusted Per Share Value based on latest NOSH - 493,108
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 21.17 9.21 14.11 19.03 14.58 11.65 11.22 11.31%
EPS -4.06 0.21 0.24 3.45 0.62 -1.49 -0.92 28.49%
DPS 0.00 0.00 0.71 0.93 0.00 0.00 0.00 -
NAPS 0.192 0.00 0.1865 0.1627 11.6306 0.0964 0.1065 10.46%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 29/07/16 31/07/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.40 0.72 0.785 0.635 0.34 0.17 0.20 -
P/RPS 2.02 5.43 3.61 2.12 1.44 0.79 0.90 14.63%
P/EPS -10.50 233.77 212.23 11.71 33.69 -6.17 -10.97 -0.73%
EY -9.52 0.43 0.47 8.54 2.97 -16.22 -9.12 0.72%
DY 0.00 0.00 1.40 2.29 0.00 0.00 0.00 -
P/NAPS 2.22 0.00 2.74 2.48 0.02 0.95 0.95 15.41%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/09/16 - - 30/10/13 29/10/12 31/10/11 29/10/10 -
Price 0.35 0.00 0.00 0.73 0.37 0.28 0.22 -
P/RPS 1.76 0.00 0.00 2.44 1.57 1.30 0.99 10.20%
P/EPS -9.19 0.00 0.00 13.47 36.66 -10.16 -12.07 -4.50%
EY -10.88 0.00 0.00 7.43 2.73 -9.84 -8.29 4.69%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 1.94 0.00 0.00 2.86 0.02 1.57 1.04 11.10%

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