[REDTONE] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 157,956 0 136,684 0 141,758 143,312 133,128 18.64%
PBT 21,080 0 20,048 0 12,369 24,150 23,422 -9.99%
Tax -2,828 0 -2,188 0 -4,130 -4,300 -3,310 -14.56%
NP 18,252 0 17,860 0 8,239 19,850 20,112 -9.24%
-
NP to SH 19,450 0 17,720 0 7,125 19,573 19,386 0.33%
-
Tax Rate 13.42% - 10.91% - 33.39% 17.81% 14.13% -
Total Cost 139,704 0 118,824 0 133,519 123,461 113,016 23.61%
-
Net Worth 151,730 0 144,478 0 110,781 129,892 125,504 20.89%
Dividend
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Div 11,201 - 22,150 - - - - -
Div Payout % 57.59% - 125.00% - - - - -
Equity
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 151,730 0 144,478 0 110,781 129,892 125,504 20.89%
NOSH 509,162 503,409 503,409 500,820 500,820 506,206 504,843 0.85%
Ratio Analysis
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 11.56% 0.00% 13.07% 0.00% 5.81% 13.85% 15.11% -
ROE 12.82% 0.00% 12.26% 0.00% 6.43% 15.07% 15.45% -
Per Share
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 31.02 0.00 27.15 0.00 28.31 28.31 26.37 17.63%
EPS 3.82 0.00 3.52 0.00 1.42 3.87 3.84 -0.52%
DPS 2.20 0.00 4.40 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.00 0.287 0.00 0.2212 0.2566 0.2486 19.87%
Adjusted Per Share Value based on latest NOSH - 500,443
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 20.19 0.00 17.47 0.00 18.12 18.32 17.01 18.69%
EPS 2.49 0.00 2.26 0.00 0.91 2.50 2.48 0.40%
DPS 1.43 0.00 2.83 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.00 0.1846 0.00 0.1416 0.166 0.1604 20.88%
Price Multiplier on Financial Quarter End Date
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/11/14 31/10/14 29/08/14 31/07/14 30/05/14 28/02/14 29/11/13 -
Price 0.735 0.76 0.785 0.775 0.735 0.67 0.695 -
P/RPS 2.37 0.00 2.89 0.00 2.60 2.37 2.64 -10.22%
P/EPS 19.24 0.00 22.30 0.00 51.66 17.33 18.10 6.29%
EY 5.20 0.00 4.48 0.00 1.94 5.77 5.53 -5.96%
DY 2.99 0.00 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.00 2.74 0.00 3.32 2.61 2.80 -11.78%
Price Multiplier on Announcement Date
30/11/14 31/10/14 31/08/14 31/07/14 31/05/14 28/02/14 30/11/13 CAGR
Date 20/01/15 - 30/10/14 - 31/07/14 23/04/14 27/01/14 -
Price 0.74 0.00 0.765 0.00 0.775 0.775 0.625 -
P/RPS 2.39 0.00 2.82 0.00 2.74 2.74 2.37 0.84%
P/EPS 19.37 0.00 21.73 0.00 54.48 20.04 16.28 18.98%
EY 5.16 0.00 4.60 0.00 1.84 4.99 6.14 -15.96%
DY 2.97 0.00 5.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.00 2.67 0.00 3.50 3.02 2.51 -1.19%

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