[REDTONE] QoQ Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 273.93%
YoY- 400.15%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 142,048 130,437 114,702 122,680 106,976 112,320 121,324 11.07%
PBT 33,663 16,448 12,190 7,536 3,234 440 -1,116 -
Tax -8,501 -3,250 -280 480 -1,374 -1,317 -1,070 297.65%
NP 25,162 13,197 11,910 8,016 1,860 -877 -2,186 -
-
NP to SH 25,092 13,208 11,964 8,032 2,148 -432 -1,502 -
-
Tax Rate 25.25% 19.76% 2.30% -6.37% 42.49% 299.32% - -
Total Cost 116,886 117,240 102,792 114,664 105,116 113,197 123,510 -3.60%
-
Net Worth 112,212 96,571 93,654 9,012,095 8,633,373 69,984 77,794 27.63%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 7,190 - - - - - - -
Div Payout % 28.65% - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 112,212 96,571 93,654 9,012,095 8,633,373 69,984 77,794 27.63%
NOSH 479,334 478,550 478,560 478,095 467,173 405,000 441,764 5.58%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 17.71% 10.12% 10.38% 6.53% 1.74% -0.78% -1.80% -
ROE 22.36% 13.68% 12.77% 0.09% 0.02% -0.62% -1.93% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 29.63 27.26 23.97 25.66 22.90 27.73 27.46 5.19%
EPS 5.23 2.76 2.50 1.68 0.45 -0.11 -0.34 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2341 0.2018 0.1957 18.85 18.48 0.1728 0.1761 20.87%
Adjusted Per Share Value based on latest NOSH - 478,095
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 18.15 16.67 14.66 15.68 13.67 14.35 15.51 11.03%
EPS 3.21 1.69 1.53 1.03 0.27 -0.06 -0.19 -
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1434 0.1234 0.1197 11.5177 11.0337 0.0894 0.0994 27.64%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.71 0.39 0.38 0.34 0.24 0.28 0.27 -
P/RPS 2.40 1.43 1.59 1.33 1.05 1.01 0.98 81.58%
P/EPS 13.56 14.13 15.20 20.24 52.20 -262.50 -79.41 -
EY 7.37 7.08 6.58 4.94 1.92 -0.38 -1.26 -
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.93 1.94 0.02 0.01 1.62 1.53 57.63%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 24/04/13 22/01/13 29/10/12 30/07/12 24/04/12 18/01/12 -
Price 0.82 0.43 0.41 0.37 0.36 0.25 0.32 -
P/RPS 2.77 1.58 1.71 1.44 1.57 0.90 1.17 77.54%
P/EPS 15.66 15.58 16.40 22.02 78.30 -234.38 -94.12 -
EY 6.38 6.42 6.10 4.54 1.28 -0.43 -1.06 -
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.13 2.10 0.02 0.02 1.45 1.82 54.58%

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