[REDTONE] YoY Annualized Quarter Result on 31-May-2012 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 597.22%
YoY- 118.34%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 150,365 141,758 142,048 106,976 89,573 82,211 79,418 11.22%
PBT 14,475 12,369 33,663 3,234 -11,001 -4,414 -2,307 -
Tax -3,500 -4,130 -8,501 -1,374 -1,260 -585 -4,643 -4.59%
NP 10,975 8,239 25,162 1,860 -12,261 -4,999 -6,950 -
-
NP to SH 11,382 7,125 25,092 2,148 -11,715 -5,414 -5,983 -
-
Tax Rate 24.18% 33.39% 25.25% 42.49% - - - -
Total Cost 139,390 133,519 116,886 105,116 101,834 87,210 86,368 8.30%
-
Net Worth 120,294 110,781 112,212 8,633,373 79,808 85,927 52,652 14.75%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 5,743 - 7,190 - - - - -
Div Payout % 50.46% - 28.65% - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 120,294 110,781 112,212 8,633,373 79,808 85,927 52,652 14.75%
NOSH 522,110 500,820 479,334 467,173 438,988 397,812 311,000 9.01%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 7.30% 5.81% 17.71% 1.74% -13.69% -6.08% -8.75% -
ROE 9.46% 6.43% 22.36% 0.02% -14.68% -6.30% -11.36% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 28.80 28.31 29.63 22.90 20.40 20.67 25.54 2.02%
EPS 2.18 1.42 5.23 0.45 -2.67 -1.40 -1.90 -
DPS 1.10 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.2304 0.2212 0.2341 18.48 0.1818 0.216 0.1693 5.26%
Adjusted Per Share Value based on latest NOSH - 475,192
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 19.22 18.12 18.15 13.67 11.45 10.51 10.15 11.22%
EPS 1.45 0.91 3.21 0.27 -1.50 -0.69 -0.76 -
DPS 0.73 0.00 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1416 0.1434 11.0337 0.102 0.1098 0.0673 14.74%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.76 0.735 0.71 0.24 0.20 0.17 0.22 -
P/RPS 2.64 2.60 2.40 1.05 0.98 0.82 0.86 20.54%
P/EPS 34.86 51.66 13.56 52.20 -7.49 -12.49 -11.44 -
EY 2.87 1.94 7.37 1.92 -13.34 -8.01 -8.74 -
DY 1.45 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.32 3.03 0.01 1.10 0.79 1.30 16.78%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 31/07/14 31/07/13 30/07/12 28/07/11 30/07/10 31/07/09 -
Price 0.72 0.775 0.82 0.36 0.19 0.17 0.26 -
P/RPS 2.50 2.74 2.77 1.57 0.93 0.82 1.02 16.10%
P/EPS 33.03 54.48 15.66 78.30 -7.12 -12.49 -13.51 -
EY 3.03 1.84 6.38 1.28 -14.05 -8.01 -7.40 -
DY 1.53 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.50 3.50 0.02 1.05 0.79 1.54 12.54%

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