[REDTONE] QoQ Quarter 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- -75.97%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 34,274 40,920 30,454 36,110 44,220 40,477 26,681 18.18%
PBT -5,744 6,402 7,055 4,656 21,327 6,241 4,210 -
Tax -905 -1,570 -1,157 -498 -6,063 -2,298 -259 130.44%
NP -6,649 4,832 5,898 4,158 15,264 3,943 3,951 -
-
NP to SH -7,555 4,987 6,044 3,649 15,186 3,924 3,974 -
-
Tax Rate - 24.52% 16.40% 10.70% 28.43% 36.82% 6.15% -
Total Cost 40,923 36,088 24,556 31,952 28,956 36,534 22,730 48.04%
-
Net Worth 110,697 129,259 125,211 126,038 11,174,110 96,568 92,584 12.66%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - 7,175 - - -
Div Payout % - - - - 47.25% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 110,697 129,259 125,211 126,038 11,174,110 96,568 92,584 12.66%
NOSH 500,443 503,737 503,666 493,108 478,343 478,536 473,095 3.82%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -19.40% 11.81% 19.37% 11.51% 34.52% 9.74% 14.81% -
ROE -6.82% 3.86% 4.83% 2.90% 0.14% 4.06% 4.29% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 6.85 8.12 6.05 7.32 9.24 8.46 5.64 13.84%
EPS -1.50 0.99 1.20 0.74 3.17 0.82 0.84 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2212 0.2566 0.2486 0.2556 23.36 0.2018 0.1957 8.51%
Adjusted Per Share Value based on latest NOSH - 493,108
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 4.38 5.23 3.89 4.61 5.65 5.17 3.41 18.18%
EPS -0.97 0.64 0.77 0.47 1.94 0.50 0.51 -
DPS 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
NAPS 0.1415 0.1652 0.16 0.1611 14.2809 0.1234 0.1183 12.69%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.735 0.67 0.695 0.635 0.71 0.39 0.38 -
P/RPS 10.73 8.25 11.49 8.67 7.68 4.61 6.74 36.37%
P/EPS -48.69 67.68 57.92 85.81 22.36 47.56 45.24 -
EY -2.05 1.48 1.73 1.17 4.47 2.10 2.21 -
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 3.32 2.61 2.80 2.48 0.03 1.93 1.94 43.11%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 31/07/14 23/04/14 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 -
Price 0.775 0.775 0.625 0.73 0.82 0.43 0.41 -
P/RPS 11.32 9.54 10.34 9.97 8.87 5.08 7.27 34.37%
P/EPS -51.34 78.28 52.08 98.65 25.83 52.44 48.81 -
EY -1.95 1.28 1.92 1.01 3.87 1.91 2.05 -
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 3.50 3.02 2.51 2.86 0.04 2.13 2.10 40.61%

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