[REDTONE] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 84.06%
YoY- 183.05%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 147,488 142,048 120,564 103,665 112,943 106,976 107,275 23.57%
PBT 36,434 33,662 15,239 9,886 5,807 3,234 -7,301 -
Tax -9,118 -8,500 -2,823 -978 -1,073 -1,374 -1,225 279.82%
NP 27,316 25,162 12,416 8,908 4,734 1,860 -8,526 -
-
NP to SH 26,733 25,092 12,378 8,881 4,825 2,148 -8,338 -
-
Tax Rate 25.03% 25.25% 18.52% 9.89% 18.48% 42.49% - -
Total Cost 120,172 116,886 108,148 94,757 108,209 105,116 115,801 2.49%
-
Net Worth 126,038 11,174,110 96,568 92,584 9,012,095 87,340 73,785 42.75%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 7,175 7,175 - - - - - -
Div Payout % 26.84% 28.60% - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 126,038 11,174,110 96,568 92,584 9,012,095 87,340 73,785 42.75%
NOSH 493,108 478,343 478,536 473,095 478,095 475,192 426,999 10.04%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 18.52% 17.71% 10.30% 8.59% 4.19% 1.74% -7.95% -
ROE 21.21% 0.22% 12.82% 9.59% 0.05% 2.46% -11.30% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 29.91 29.70 25.19 21.91 23.62 22.51 25.12 12.30%
EPS 5.42 5.25 2.59 1.88 1.01 0.45 -1.95 -
DPS 1.46 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 23.36 0.2018 0.1957 18.85 0.1838 0.1728 29.72%
Adjusted Per Share Value based on latest NOSH - 473,095
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 18.85 18.15 15.41 13.25 14.43 13.67 13.71 23.57%
EPS 3.42 3.21 1.58 1.14 0.62 0.27 -1.07 -
DPS 0.92 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 14.2809 0.1234 0.1183 11.5177 0.1116 0.0943 42.76%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.635 0.71 0.39 0.38 0.34 0.24 0.28 -
P/RPS 2.12 2.39 1.55 1.73 1.44 1.07 1.11 53.75%
P/EPS 11.71 13.54 15.08 20.24 33.69 53.09 -14.34 -
EY 8.54 7.39 6.63 4.94 2.97 1.88 -6.97 -
DY 2.29 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.03 1.93 1.94 0.02 1.31 1.62 32.72%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 31/07/13 24/04/13 22/01/13 29/10/12 30/07/12 24/04/12 -
Price 0.73 0.82 0.43 0.41 0.37 0.36 0.25 -
P/RPS 2.44 2.76 1.71 1.87 1.57 1.60 1.00 80.94%
P/EPS 13.47 15.63 16.62 21.84 36.66 79.64 -12.80 -
EY 7.43 6.40 6.02 4.58 2.73 1.26 -7.81 -
DY 1.99 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 0.04 2.13 2.10 0.02 1.96 1.45 57.08%

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