[REDTONE] YoY Annualized Quarter Result on 30-Nov-2010 [#2]

Stock

[REDTONE] REDTONE DIGITAL BERHAD

Announcement Date

26-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

30-Nov-2010 [#2]

Profit Trend

QoQ- -3.19%

YoY- -164.27%

Quarter Report

REDTONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Annualized Quarter Result
Revenue	133,128	114,702	121,324	90,944	81,206	86,012	59,764	14.26%
YoY %	16.06%	-5.46%	33.41%	11.99%	-5.59%	43.92%	-	-
Horiz. %	222.76%	191.92%	203.01%	152.17%	135.88%	143.92%	100.00%	-
PBT	23,422	12,190	-1,116	-1,830	7,046	-2,286	4,795	30.22%
YoY %	92.14%	1,192.29%	39.02%	-125.97%	408.22%	-147.67%	-	-
Horiz. %	488.47%	254.22%	-23.27%	-38.16%	146.94%	-47.67%	100.00%	-
Tax	-3,310	-280	-1,070	-1,742	64	-194	706	-
YoY %	-1,082.14%	73.83%	38.58%	-2,821.88%	132.99%	-127.48%	-	-
Horiz. %	-468.84%	-39.66%	-151.56%	-246.74%	9.07%	-27.48%	100.00%	-
NP	20,112	11,910	-2,186	-3,572	7,110	-2,480	5,501	24.09%
YoY %	68.87%	644.83%	38.80%	-150.24%	386.69%	-145.08%	-	-
Horiz. %	365.61%	216.51%	-39.74%	-64.93%	129.25%	-45.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,386	11,964	-1,502	-3,558	5,536	-2,146	5,563	23.10%
YoY %	62.04%	896.54%	57.79%	-164.27%	357.97%	-138.58%	-	-
Horiz. %	348.48%	215.06%	-27.00%	-63.96%	99.51%	-38.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	2.30%	-	-	-0.91%	-	-14.72%	-
YoY %	514.35%	0.00%	-	-	0.00%	-	-	-
Horiz. %	-95.99%	-15.62%	-	-	6.18%	-	100.00%	-
Total Cost	113,016	102,792	123,510	94,516	74,096	88,492	54,263	12.99%
YoY %	9.95%	-16.77%	30.68%	27.56%	-16.27%	63.08%	-	-
Horiz. %	208.27%	189.43%	227.61%	174.18%	136.55%	163.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,504	93,654	77,794	160,264	69,776	49,305	69,701	10.28%
YoY %	34.01%	20.39%	-51.46%	129.68%	41.52%	-29.26%	-	-
Horiz. %	180.06%	134.37%	111.61%	229.93%	100.11%	70.74%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	125,504	93,654	77,794	160,264	69,776	49,305	69,701	10.28%
YoY %	34.01%	20.39%	-51.46%	129.68%	41.52%	-29.26%	-	-
Horiz. %	180.06%	134.37%	111.61%	229.93%	100.11%	70.74%	100.00%	-
NOSH	504,843	478,560	441,764	773,478	384,444	261,707	252,818	12.20%
YoY %	5.49%	8.33%	-42.89%	101.19%	46.90%	3.52%	-	-
Horiz. %	199.69%	189.29%	174.74%	305.94%	152.06%	103.52%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	15.11%	10.38%	-1.80%	-3.93%	8.76%	-2.88%	9.20%	-
YoY %	45.57%	676.67%	54.20%	-144.86%	404.17%	-131.30%	-	-
Horiz. %	164.24%	112.83%	-19.57%	-42.72%	95.22%	-31.30%	100.00%	-
ROE	15.45%	12.77%	-1.93%	-2.22%	7.93%	-4.35%	7.98%	-
YoY %	20.99%	761.66%	13.06%	-127.99%	282.30%	-154.51%	-	-
Horiz. %	193.61%	160.03%	-24.19%	-27.82%	99.37%	-54.51%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	26.37	23.97	27.46	11.76	21.12	32.87	23.64	1.83%
YoY %	10.01%	-12.71%	133.50%	-44.32%	-35.75%	39.04%	-	-
Horiz. %	111.55%	101.40%	116.16%	49.75%	89.34%	139.04%	100.00%	-
EPS	3.84	2.50	-0.34	-0.46	1.44	-0.82	2.20	9.71%
YoY %	53.60%	835.29%	26.09%	-131.94%	275.61%	-137.27%	-	-
Horiz. %	174.55%	113.64%	-15.45%	-20.91%	65.45%	-37.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2486	0.1957	0.1761	0.2072	0.1815	0.1884	0.2757	-1.70%
YoY %	27.03%	11.13%	-15.01%	14.16%	-3.66%	-31.66%	-	-
Horiz. %	90.17%	70.98%	63.87%	75.15%	65.83%	68.34%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 398,695
RPS	17.01	14.66	15.51	11.62	10.38	10.99	7.64	14.25%
YoY %	16.03%	-5.48%	33.48%	11.95%	-5.55%	43.85%	-	-
Horiz. %	222.64%	191.88%	203.01%	152.09%	135.86%	143.85%	100.00%	-
EPS	2.48	1.53	-0.19	-0.45	0.71	-0.27	0.71	23.15%
YoY %	62.09%	905.26%	57.78%	-163.38%	362.96%	-138.03%	-	-
Horiz. %	349.30%	215.49%	-26.76%	-63.38%	100.00%	-38.03%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1604	0.1197	0.0994	0.2048	0.0892	0.063	0.0891	10.28%
YoY %	34.00%	20.42%	-51.46%	129.60%	41.59%	-29.29%	-	-
Horiz. %	180.02%	134.34%	111.56%	229.85%	100.11%	70.71%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	0.695	0.38	0.27	0.19	0.32	0.19	0.65	-
P/RPS	2.64	1.59	0.98	1.62	1.51	0.58	2.75	-0.67%
YoY %	66.04%	62.24%	-39.51%	7.28%	160.34%	-78.91%	-	-
Horiz. %	96.00%	57.82%	35.64%	58.91%	54.91%	21.09%	100.00%	-
P/EPS	18.10	15.20	-79.41	-41.30	22.22	-23.17	29.54	-7.83%
YoY %	19.08%	119.14%	-92.28%	-285.87%	195.90%	-178.44%	-	-
Horiz. %	61.27%	51.46%	-268.82%	-139.81%	75.22%	-78.44%	100.00%	-
EY	5.53	6.58	-1.26	-2.42	4.50	-4.32	3.39	8.48%
YoY %	-15.96%	622.22%	47.93%	-153.78%	204.17%	-227.43%	-	-
Horiz. %	163.13%	194.10%	-37.17%	-71.39%	132.74%	-127.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.80	1.94	1.53	0.92	1.76	1.01	2.36	2.88%
YoY %	44.33%	26.80%	66.30%	-47.73%	74.26%	-57.20%	-	-
Horiz. %	118.64%	82.20%	64.83%	38.98%	74.58%	42.80%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	27/01/14	22/01/13	18/01/12	26/01/11	21/01/10	23/01/09	31/01/08	-
Price	0.625	0.41	0.32	0.19	0.38	0.20	0.67	-
P/RPS	2.37	1.71	1.17	1.62	1.80	0.61	2.83	-2.91%
YoY %	38.60%	46.15%	-27.78%	-10.00%	195.08%	-78.45%	-	-
Horiz. %	83.75%	60.42%	41.34%	57.24%	63.60%	21.55%	100.00%	-
P/EPS	16.28	16.40	-94.12	-41.30	26.39	-24.39	30.45	-9.90%
YoY %	-0.73%	117.42%	-127.89%	-256.50%	208.20%	-180.10%	-	-
Horiz. %	53.46%	53.86%	-309.10%	-135.63%	86.67%	-80.10%	100.00%	-
EY	6.14	6.10	-1.06	-2.42	3.79	-4.10	3.28	11.00%
YoY %	0.66%	675.47%	56.20%	-163.85%	192.44%	-225.00%	-	-
Horiz. %	187.20%	185.98%	-32.32%	-73.78%	115.55%	-125.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.51	2.10	1.82	0.92	2.09	1.06	2.43	0.54%
YoY %	19.52%	15.38%	97.83%	-55.98%	97.17%	-56.38%	-	-
Horiz. %	103.29%	86.42%	74.90%	37.86%	86.01%	43.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos