[REDTONE] YoY Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 56.86%
YoY- 91.26%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 118,493 107,484 97,828 84,240 66,427 60,893 60,788 11.76%
PBT 14,283 18,113 12,336 330 -2,513 3,746 -3,707 -
Tax -2,963 -3,225 -2,438 -988 -1,132 -150 -148 64.74%
NP 11,320 14,888 9,898 -658 -3,645 3,596 -3,855 -
-
NP to SH 12,878 14,680 9,906 -324 -3,707 3,424 -2,967 -
-
Tax Rate 20.74% 17.80% 19.76% 299.39% - 4.00% - -
Total Cost 107,173 92,596 87,930 84,898 70,072 57,297 64,643 8.78%
-
Net Worth 151,720 129,892 96,571 69,984 240,117 62,978 54,314 18.66%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 5,735 - - - - - - -
Div Payout % 44.53% - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 151,720 129,892 96,571 69,984 240,117 62,978 54,314 18.66%
NOSH 521,376 506,206 478,550 405,000 1,195,806 384,719 302,755 9.47%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 9.55% 13.85% 10.12% -0.78% -5.49% 5.91% -6.34% -
ROE 8.49% 11.30% 10.26% -0.46% -1.54% 5.44% -5.46% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 22.73 21.23 20.44 20.80 5.55 15.83 20.08 2.08%
EPS 2.47 2.90 2.07 -0.08 -0.31 0.89 -0.98 -
DPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2566 0.2018 0.1728 0.2008 0.1637 0.1794 8.39%
Adjusted Per Share Value based on latest NOSH - 426,999
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 15.14 13.74 12.50 10.77 8.49 7.78 7.77 11.75%
EPS 1.65 1.88 1.27 -0.04 -0.47 0.44 -0.38 -
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.166 0.1234 0.0894 0.3069 0.0805 0.0694 18.66%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.775 0.67 0.39 0.28 0.19 0.25 0.20 -
P/RPS 3.41 3.16 1.91 1.35 3.42 1.58 1.00 22.67%
P/EPS 31.38 23.10 18.84 -350.00 -61.29 28.09 -20.41 -
EY 3.19 4.33 5.31 -0.29 -1.63 3.56 -4.90 -
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.61 1.93 1.62 0.95 1.53 1.11 15.67%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 23/04/14 24/04/13 24/04/12 26/04/11 30/04/10 30/04/09 -
Price 0.79 0.775 0.43 0.25 0.20 0.21 0.25 -
P/RPS 3.48 3.65 2.10 1.20 3.60 1.33 1.25 18.59%
P/EPS 31.98 26.72 20.77 -312.50 -64.52 23.60 -25.51 -
EY 3.13 3.74 4.81 -0.32 -1.55 4.24 -3.92 -
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.02 2.13 1.45 1.00 1.28 1.39 11.76%

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