[REDTONE] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 39.38%
YoY- 248.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 151,261 147,488 142,048 120,564 103,665 112,943 106,976 25.95%
PBT 39,279 36,434 33,662 15,239 9,886 5,807 3,234 427.57%
Tax -10,016 -9,118 -8,500 -2,823 -978 -1,073 -1,374 275.50%
NP 29,263 27,316 25,162 12,416 8,908 4,734 1,860 526.81%
-
NP to SH 28,803 26,733 25,092 12,378 8,881 4,825 2,148 463.52%
-
Tax Rate 25.50% 25.03% 25.25% 18.52% 9.89% 18.48% 42.49% -
Total Cost 121,998 120,172 116,886 108,148 94,757 108,209 105,116 10.42%
-
Net Worth 125,211 126,038 11,174,110 96,568 92,584 9,012,095 87,340 27.11%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 7,175 7,175 7,175 - - - - -
Div Payout % 24.91% 26.84% 28.60% - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 125,211 126,038 11,174,110 96,568 92,584 9,012,095 87,340 27.11%
NOSH 503,666 493,108 478,343 478,536 473,095 478,095 475,192 3.95%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 19.35% 18.52% 17.71% 10.30% 8.59% 4.19% 1.74% -
ROE 23.00% 21.21% 0.22% 12.82% 9.59% 0.05% 2.46% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 30.03 29.91 29.70 25.19 21.91 23.62 22.51 21.16%
EPS 5.72 5.42 5.25 2.59 1.88 1.01 0.45 443.81%
DPS 1.42 1.46 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2556 23.36 0.2018 0.1957 18.85 0.1838 22.28%
Adjusted Per Share Value based on latest NOSH - 478,536
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 19.33 18.85 18.15 15.41 13.25 14.43 13.67 25.95%
EPS 3.68 3.42 3.21 1.58 1.14 0.62 0.27 469.68%
DPS 0.92 0.92 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1611 14.2809 0.1234 0.1183 11.5177 0.1116 27.11%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.695 0.635 0.71 0.39 0.38 0.34 0.24 -
P/RPS 2.31 2.12 2.39 1.55 1.73 1.44 1.07 66.96%
P/EPS 12.15 11.71 13.54 15.08 20.24 33.69 53.09 -62.55%
EY 8.23 8.54 7.39 6.63 4.94 2.97 1.88 167.36%
DY 2.05 2.29 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.48 0.03 1.93 1.94 0.02 1.31 65.85%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 30/07/12 -
Price 0.625 0.73 0.82 0.43 0.41 0.37 0.36 -
P/RPS 2.08 2.44 2.76 1.71 1.87 1.57 1.60 19.09%
P/EPS 10.93 13.47 15.63 16.62 21.84 36.66 79.64 -73.36%
EY 9.15 7.43 6.40 6.02 4.58 2.73 1.26 274.55%
DY 2.28 1.99 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.86 0.04 2.13 2.10 0.02 1.96 17.90%

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