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

Stock

[REDTONE] REDTONE DIGITAL BERHAD

Announcement Date

26-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

30-Nov-2010 [#2]

Profit Trend

QoQ- -34.9%

YoY- -536.53%

Quarter Report

REDTONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
TTM Result
Revenue	151,261	103,665	104,652	87,308	77,015	94,907	118,384	4.16%
YoY %	45.91%	-0.94%	19.87%	13.36%	-18.85%	-19.83%	-	-
Horiz. %	127.77%	87.57%	88.40%	73.75%	65.06%	80.17%	100.00%	-
PBT	39,279	9,886	-9,787	-8,803	2,770	-13,079	9,952	25.68%
YoY %	297.32%	201.01%	-11.18%	-417.80%	121.18%	-231.42%	-	-
Horiz. %	394.68%	99.34%	-98.34%	-88.45%	27.83%	-131.42%	100.00%	-
Tax	-10,016	-978	-1,033	-1,314	-4,939	-471	467	-
YoY %	-924.13%	5.32%	21.39%	73.40%	-948.62%	-200.86%	-	-
Horiz. %	-2,144.75%	-209.42%	-221.20%	-281.37%	-1,057.60%	-100.86%	100.00%	-
NP	29,263	8,908	-10,820	-10,117	-2,169	-13,550	10,419	18.76%
YoY %	228.50%	182.33%	-6.95%	-366.44%	83.99%	-230.05%	-	-
Horiz. %	280.86%	85.50%	-103.85%	-97.10%	-20.82%	-130.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,803	8,881	-10,693	-9,637	-1,514	-13,337	10,937	17.49%
YoY %	224.32%	183.05%	-10.96%	-536.53%	88.65%	-221.94%	-	-
Horiz. %	263.35%	81.20%	-97.77%	-88.11%	-13.84%	-121.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	9.89%	-	-	178.30%	-	-4.69%	-
YoY %	157.84%	0.00%	-	-	0.00%	-	-	-
Horiz. %	-543.71%	-210.87%	-	-	-3,801.71%	-	100.00%	-
Total Cost	121,998	94,757	115,472	97,425	79,184	108,457	107,965	2.05%
YoY %	28.75%	-17.94%	18.52%	23.04%	-26.99%	0.46%	-	-
Horiz. %	113.00%	87.77%	106.95%	90.24%	73.34%	100.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,211	92,584	72,201	82,609	69,855	50,170	80,854	7.55%
YoY %	35.24%	28.23%	-12.60%	18.26%	39.24%	-37.95%	-	-
Horiz. %	154.86%	114.51%	89.30%	102.17%	86.40%	62.05%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	7,175	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	24.91%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	125,211	92,584	72,201	82,609	69,855	50,170	80,854	7.55%
YoY %	35.24%	28.23%	-12.60%	18.26%	39.24%	-37.95%	-	-
Horiz. %	154.86%	114.51%	89.30%	102.17%	86.40%	62.05%	100.00%	-
NOSH	503,666	473,095	410,000	398,695	384,878	266,296	254,821	12.01%
YoY %	6.46%	15.39%	2.84%	3.59%	44.53%	4.50%	-	-
Horiz. %	197.65%	185.66%	160.90%	156.46%	151.04%	104.50%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	19.35%	8.59%	-10.34%	-11.59%	-2.82%	-14.28%	8.80%	-
YoY %	125.26%	183.08%	10.79%	-310.99%	80.25%	-262.27%	-	-
Horiz. %	219.89%	97.61%	-117.50%	-131.70%	-32.05%	-162.27%	100.00%	-
ROE	23.00%	9.59%	-14.81%	-11.67%	-2.17%	-26.58%	13.53%	-
YoY %	139.83%	164.75%	-26.91%	-437.79%	91.84%	-296.45%	-	-
Horiz. %	169.99%	70.88%	-109.46%	-86.25%	-16.04%	-196.45%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	30.03	21.91	25.52	21.90	20.01	35.64	46.46	-7.00%
YoY %	37.06%	-14.15%	16.53%	9.45%	-43.86%	-23.29%	-	-
Horiz. %	64.64%	47.16%	54.93%	47.14%	43.07%	76.71%	100.00%	-
EPS	5.72	1.88	-2.61	-2.42	-0.39	-5.01	4.29	4.90%
YoY %	204.26%	172.03%	-7.85%	-520.51%	92.22%	-216.78%	-	-
Horiz. %	133.33%	43.82%	-60.84%	-56.41%	-9.09%	-116.78%	100.00%	-
DPS	1.42	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.2486	0.1957	0.1761	0.2072	0.1815	0.1884	0.3173	-3.98%
YoY %	27.03%	11.13%	-15.01%	14.16%	-3.66%	-40.62%	-	-
Horiz. %	78.35%	61.68%	55.50%	65.30%	57.20%	59.38%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 398,695
RPS	19.33	13.25	13.37	11.16	9.84	12.13	15.13	4.16%
YoY %	45.89%	-0.90%	19.80%	13.41%	-18.88%	-19.83%	-	-
Horiz. %	127.76%	87.57%	88.37%	73.76%	65.04%	80.17%	100.00%	-
EPS	3.68	1.14	-1.37	-1.23	-0.19	-1.70	1.40	17.45%
YoY %	222.81%	183.21%	-11.38%	-547.37%	88.82%	-221.43%	-	-
Horiz. %	262.86%	81.43%	-97.86%	-87.86%	-13.57%	-121.43%	100.00%	-
DPS	0.92	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.16	0.1183	0.0923	0.1056	0.0893	0.0641	0.1033	7.55%
YoY %	35.25%	28.17%	-12.59%	18.25%	39.31%	-37.95%	-	-
Horiz. %	154.89%	114.52%	89.35%	102.23%	86.45%	62.05%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
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	2.31	1.73	1.06	0.87	1.60	0.53	1.40	8.69%
YoY %	33.53%	63.21%	21.84%	-45.63%	201.89%	-62.14%	-	-
Horiz. %	165.00%	123.57%	75.71%	62.14%	114.29%	37.86%	100.00%	-
P/EPS	12.15	20.24	-10.35	-7.86	-81.35	-3.79	15.14	-3.59%
YoY %	-39.97%	295.56%	-31.68%	90.34%	-2,046.44%	-125.03%	-	-
Horiz. %	80.25%	133.69%	-68.36%	-51.92%	-537.32%	-25.03%	100.00%	-
EY	8.23	4.94	-9.66	-12.72	-1.23	-26.36	6.60	3.74%
YoY %	66.60%	151.14%	24.06%	-934.15%	95.33%	-499.39%	-	-
Horiz. %	124.70%	74.85%	-146.36%	-192.73%	-18.64%	-399.39%	100.00%	-
DY	2.05	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	2.80	1.94	1.53	0.92	1.76	1.01	2.05	5.32%
YoY %	44.33%	26.80%	66.30%	-47.73%	74.26%	-50.73%	-	-
Horiz. %	136.59%	94.63%	74.63%	44.88%	85.85%	49.27%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
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	2.08	1.87	1.25	0.87	1.90	0.56	1.44	6.31%
YoY %	11.23%	49.60%	43.68%	-54.21%	239.29%	-61.11%	-	-
Horiz. %	144.44%	129.86%	86.81%	60.42%	131.94%	38.89%	100.00%	-
P/EPS	10.93	21.84	-12.27	-7.86	-96.60	-3.99	15.61	-5.76%
YoY %	-49.95%	278.00%	-56.11%	91.86%	-2,321.05%	-125.56%	-	-
Horiz. %	70.02%	139.91%	-78.60%	-50.35%	-618.83%	-25.56%	100.00%	-
EY	9.15	4.58	-8.15	-12.72	-1.04	-25.04	6.41	6.10%
YoY %	99.78%	156.20%	35.93%	-1,123.08%	95.85%	-490.64%	-	-
Horiz. %	142.75%	71.45%	-127.15%	-198.44%	-16.22%	-390.64%	100.00%	-
DY	2.28	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	2.51	2.10	1.82	0.92	2.09	1.06	2.11	2.93%
YoY %	19.52%	15.38%	97.83%	-55.98%	97.17%	-49.76%	-	-
Horiz. %	118.96%	99.53%	86.26%	43.60%	99.05%	50.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos