[REDTONE] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 153.3%
YoY- 1068.16%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 107,484 66,564 36,110 142,048 97,828 57,351 30,670 131.25%
PBT 18,113 11,711 4,656 33,663 12,336 6,095 1,884 354.01%
Tax -3,225 -1,655 -498 -8,501 -2,438 -140 120 -
NP 14,888 10,056 4,158 25,162 9,898 5,955 2,004 282.13%
-
NP to SH 14,680 9,693 3,649 25,092 9,906 5,982 2,008 278.05%
-
Tax Rate 17.80% 14.13% 10.70% 25.25% 19.76% 2.30% -6.37% -
Total Cost 92,596 56,508 31,952 116,886 87,930 51,396 28,666 118.98%
-
Net Worth 129,892 125,504 126,038 112,212 96,571 93,654 9,012,095 -94.12%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 7,190 - - - -
Div Payout % - - - 28.65% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 129,892 125,504 126,038 112,212 96,571 93,654 9,012,095 -94.12%
NOSH 506,206 504,843 493,108 479,334 478,550 478,560 478,095 3.89%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 13.85% 15.11% 11.51% 17.71% 10.12% 10.38% 6.53% -
ROE 11.30% 7.72% 2.90% 22.36% 10.26% 6.39% 0.02% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 21.23 13.19 7.32 29.63 20.44 11.98 6.42 122.44%
EPS 2.90 1.92 0.74 5.23 2.07 1.25 0.42 263.88%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.2566 0.2486 0.2556 0.2341 0.2018 0.1957 18.85 -94.34%
Adjusted Per Share Value based on latest NOSH - 478,343
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 13.74 8.51 4.61 18.15 12.50 7.33 3.92 131.27%
EPS 1.88 1.24 0.47 3.21 1.27 0.76 0.26 275.28%
DPS 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
NAPS 0.166 0.1604 0.1611 0.1434 0.1234 0.1197 11.5177 -94.12%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.67 0.695 0.635 0.71 0.39 0.38 0.34 -
P/RPS 3.16 5.27 8.67 2.40 1.91 3.17 5.30 -29.22%
P/EPS 23.10 36.20 85.81 13.56 18.84 30.40 80.95 -56.75%
EY 4.33 2.76 1.17 7.37 5.31 3.29 1.24 130.69%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.61 2.80 2.48 3.03 1.93 1.94 0.02 2495.86%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 -
Price 0.775 0.625 0.73 0.82 0.43 0.41 0.37 -
P/RPS 3.65 4.74 9.97 2.77 2.10 3.42 5.77 -26.37%
P/EPS 26.72 32.55 98.65 15.66 20.77 32.80 88.10 -54.95%
EY 3.74 3.07 1.01 6.38 4.81 3.05 1.14 121.27%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 3.02 2.51 2.86 3.50 2.13 2.10 0.02 2761.81%

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