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

Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -106.38%
YoY- -164.27%
Quarter Report
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 66,564 57,351 60,662 45,472 40,603 43,006 59,764 1.81%
PBT 11,711 6,095 -558 -915 3,523 -1,143 4,795 16.03%
Tax -1,655 -140 -535 -871 32 -97 706 -
NP 10,056 5,955 -1,093 -1,786 3,555 -1,240 5,501 10.56%
-
NP to SH 9,693 5,982 -751 -1,779 2,768 -1,073 5,563 9.68%
-
Tax Rate 14.13% 2.30% - - -0.91% - -14.72% -
Total Cost 56,508 51,396 61,755 47,258 37,048 44,246 54,263 0.67%
-
Net Worth 125,504 93,654 77,794 160,264 69,776 49,305 69,701 10.28%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 125,504 93,654 77,794 160,264 69,776 49,305 69,701 10.28%
NOSH 504,843 478,560 441,764 773,478 384,444 261,707 252,818 12.20%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 15.11% 10.38% -1.80% -3.93% 8.76% -2.88% 9.20% -
ROE 7.72% 6.39% -0.97% -1.11% 3.97% -2.18% 7.98% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 13.19 11.98 13.73 5.88 10.56 16.43 23.64 -9.25%
EPS 1.92 1.25 -0.17 -0.23 0.72 -0.41 2.20 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.1957 0.1761 0.2072 0.1815 0.1884 0.2757 -1.70%
Adjusted Per Share Value based on latest NOSH - 398,695
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 8.51 7.33 7.75 5.81 5.19 5.50 7.64 1.81%
EPS 1.24 0.76 -0.10 -0.23 0.35 -0.14 0.71 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1197 0.0994 0.2048 0.0892 0.063 0.0891 10.28%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
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 5.27 3.17 1.97 3.23 3.03 1.16 2.75 11.43%
P/EPS 36.20 30.40 -158.82 -82.61 44.44 -46.34 29.54 3.44%
EY 2.76 3.29 -0.63 -1.21 2.25 -2.16 3.39 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.94 1.53 0.92 1.76 1.01 2.36 2.88%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
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 4.74 3.42 2.33 3.23 3.60 1.22 2.83 8.96%
P/EPS 32.55 32.80 -188.24 -82.61 52.78 -48.78 30.45 1.11%
EY 3.07 3.05 -0.53 -1.21 1.89 -2.05 3.28 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.10 1.82 0.92 2.09 1.06 2.43 0.54%

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