[REDTONE] YoY Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 94.29%
YoY- 22.39%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 34,171 36,110 30,670 24,703 23,912 19,399 21,395 8.11%
PBT 5,012 4,656 1,884 -689 -435 1,130 -642 -
Tax -547 -498 120 -181 -428 52 252 -
NP 4,465 4,158 2,004 -870 -863 1,182 -390 -
-
NP to SH 4,430 3,649 2,008 -669 -862 1,190 -354 -
-
Tax Rate 10.91% 10.70% -6.37% - - -4.60% - -
Total Cost 29,706 31,952 28,666 25,573 24,775 18,217 21,785 5.30%
-
Net Worth 144,478 126,038 9,012,095 74,718 82,556 66,870 69,409 12.99%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 5,537 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 144,478 126,038 9,012,095 74,718 82,556 66,870 69,409 12.99%
NOSH 503,409 493,108 478,095 418,125 391,818 383,870 252,857 12.15%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 13.07% 11.51% 6.53% -3.52% -3.61% 6.09% -1.82% -
ROE 3.07% 2.90% 0.02% -0.90% -1.04% 1.78% -0.51% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 6.79 7.32 6.42 5.91 6.10 5.05 8.46 -3.59%
EPS 0.88 0.74 0.42 -0.16 -0.22 0.31 -0.14 -
DPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.2556 18.85 0.1787 0.2107 0.1742 0.2745 0.74%
Adjusted Per Share Value based on latest NOSH - 418,125
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 4.37 4.61 3.92 3.16 3.06 2.48 2.73 8.15%
EPS 0.57 0.47 0.26 -0.09 -0.11 0.15 -0.05 -
DPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1611 11.5177 0.0955 0.1055 0.0855 0.0887 12.98%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.785 0.635 0.34 0.17 0.20 0.23 0.45 -
P/RPS 11.56 8.67 5.30 2.88 3.28 4.55 5.32 13.80%
P/EPS 89.20 85.81 80.95 -106.25 -90.91 74.19 -321.43 -
EY 1.12 1.17 1.24 -0.94 -1.10 1.35 -0.31 -
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.48 0.02 0.95 0.95 1.32 1.64 8.92%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 30/10/14 30/10/13 29/10/12 31/10/11 29/10/10 26/10/09 30/10/08 -
Price 0.765 0.73 0.37 0.28 0.22 0.24 0.28 -
P/RPS 11.27 9.97 5.77 4.74 3.60 4.75 3.31 22.64%
P/EPS 86.93 98.65 88.10 -175.00 -100.00 77.42 -200.00 -
EY 1.15 1.01 1.14 -0.57 -1.00 1.29 -0.50 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.86 0.02 1.57 1.04 1.38 1.02 17.38%

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