[REDTONE] YoY TTM Result on 28-Feb-2014 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 3.69%
YoY- 141.28%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 166,947 128,653 84,322 151,704 120,564 107,275 87,973 11.41%
PBT -26,692 -5,634 9,271 39,440 15,239 -7,301 -10,624 16.81%
Tax -12,866 -2,083 -2,416 -9,288 -2,823 -1,225 -1,393 45.49%
NP -39,558 -7,717 6,855 30,152 12,416 -8,526 -12,017 22.25%
-
NP to SH -30,937 -7,756 8,448 29,866 12,378 -8,338 -12,221 16.95%
-
Tax Rate - - 26.06% 23.55% 18.52% - - -
Total Cost 206,505 136,370 77,467 121,552 108,148 115,801 99,990 13.01%
-
Net Worth 130,874 177,162 150,413 129,259 96,568 73,785 80,654 8.50%
Dividend
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - 7,175 - - - -
Div Payout % - - - 24.02% - - - -
Equity
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 130,874 177,162 150,413 129,259 96,568 73,785 80,654 8.50%
NOSH 757,377 782,173 516,885 503,737 478,536 426,999 401,666 11.29%
Ratio Analysis
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin -23.69% -6.00% 8.13% 19.88% 10.30% -7.95% -13.66% -
ROE -23.64% -4.38% 5.62% 23.11% 12.82% -11.30% -15.15% -
Per Share
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 22.32 16.45 16.31 30.12 25.19 25.12 21.90 0.32%
EPS -4.14 -0.99 1.63 5.93 2.59 -1.95 -3.04 5.34%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.175 0.2265 0.291 0.2566 0.2018 0.1728 0.2008 -2.29%
Adjusted Per Share Value based on latest NOSH - 503,737
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 21.34 16.44 10.78 19.39 15.41 13.71 11.24 11.41%
EPS -3.95 -0.99 1.08 3.82 1.58 -1.07 -1.56 16.96%
DPS 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
NAPS 0.1673 0.2264 0.1922 0.1652 0.1234 0.0943 0.1031 8.50%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 31/01/17 29/01/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.30 0.56 0.775 0.67 0.39 0.28 0.19 -
P/RPS 1.34 3.40 4.75 2.22 1.55 1.11 0.87 7.55%
P/EPS -7.25 -56.47 47.42 11.30 15.08 -14.34 -6.24 2.56%
EY -13.79 -1.77 2.11 8.85 6.63 -6.97 -16.01 -2.48%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 1.71 2.47 2.66 2.61 1.93 1.62 0.95 10.42%
Price Multiplier on Announcement Date
31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 21/03/17 23/03/16 - 23/04/14 24/04/13 24/04/12 26/04/11 -
Price 0.49 0.55 0.00 0.775 0.43 0.25 0.20 -
P/RPS 2.20 3.34 0.00 2.57 1.71 1.00 0.91 16.05%
P/EPS -11.85 -55.47 0.00 13.07 16.62 -12.80 -6.57 10.46%
EY -8.44 -1.80 0.00 7.65 6.02 -7.81 -15.21 -9.45%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 2.80 2.43 0.00 3.02 2.13 1.45 1.00 18.96%

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