[REDTONE] YoY Annualized Quarter Result on 31-May-2011 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -137.02%
YoY- -116.38%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 141,758 142,048 106,976 89,573 82,211 79,418 109,999 4.31%
PBT 12,369 33,663 3,234 -11,001 -4,414 -2,307 -6,034 -
Tax -4,130 -8,501 -1,374 -1,260 -585 -4,643 -971 27.27%
NP 8,239 25,162 1,860 -12,261 -4,999 -6,950 -7,005 -
-
NP to SH 7,125 25,092 2,148 -11,715 -5,414 -5,983 -6,799 -
-
Tax Rate 33.39% 25.25% 42.49% - - - - -
Total Cost 133,519 116,886 105,116 101,834 87,210 86,368 117,004 2.22%
-
Net Worth 110,781 112,212 8,633,373 79,808 85,927 52,652 70,266 7.87%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - 7,190 - - - - - -
Div Payout % - 28.65% - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 110,781 112,212 8,633,373 79,808 85,927 52,652 70,266 7.87%
NOSH 500,820 479,334 467,173 438,988 397,812 311,000 254,866 11.91%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 5.81% 17.71% 1.74% -13.69% -6.08% -8.75% -6.37% -
ROE 6.43% 22.36% 0.02% -14.68% -6.30% -11.36% -9.68% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 28.31 29.63 22.90 20.40 20.67 25.54 43.16 -6.78%
EPS 1.42 5.23 0.45 -2.67 -1.40 -1.90 -2.70 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2341 18.48 0.1818 0.216 0.1693 0.2757 -3.60%
Adjusted Per Share Value based on latest NOSH - 437,923
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 18.12 18.15 13.67 11.45 10.51 10.15 14.06 4.31%
EPS 0.91 3.21 0.27 -1.50 -0.69 -0.76 -0.87 -
DPS 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.1434 11.0337 0.102 0.1098 0.0673 0.0898 7.88%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.735 0.71 0.24 0.20 0.17 0.22 0.49 -
P/RPS 2.60 2.40 1.05 0.98 0.82 0.86 1.14 14.72%
P/EPS 51.66 13.56 52.20 -7.49 -12.49 -11.44 -18.37 -
EY 1.94 7.37 1.92 -13.34 -8.01 -8.74 -5.44 -
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.03 0.01 1.10 0.79 1.30 1.78 10.94%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 31/07/14 31/07/13 30/07/12 28/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.775 0.82 0.36 0.19 0.17 0.26 0.46 -
P/RPS 2.74 2.77 1.57 0.93 0.82 1.02 1.07 16.95%
P/EPS 54.48 15.66 78.30 -7.12 -12.49 -13.51 -17.24 -
EY 1.84 6.38 1.28 -14.05 -8.01 -7.40 -5.80 -
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.50 0.02 1.05 0.79 1.54 1.67 13.11%

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