[REDTONE] YoY TTM Result on 30-Nov-2011 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 7.23%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 78,978 151,261 103,665 104,652 87,308 77,015 94,907 -3.01%
PBT 10,540 39,279 9,886 -9,787 -8,803 2,770 -13,079 -
Tax -1,414 -10,016 -978 -1,033 -1,314 -4,939 -471 20.09%
NP 9,126 29,263 8,908 -10,820 -10,117 -2,169 -13,550 -
-
NP to SH 9,725 28,803 8,881 -10,693 -9,637 -1,514 -13,337 -
-
Tax Rate 13.42% 25.50% 9.89% - - 178.30% - -
Total Cost 69,852 121,998 94,757 115,472 97,425 79,184 108,457 -7.06%
-
Net Worth 151,722 125,211 92,584 72,201 82,609 69,855 50,170 20.24%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 5,537 7,175 - - - - - -
Div Payout % 56.94% 24.91% - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 151,722 125,211 92,584 72,201 82,609 69,855 50,170 20.24%
NOSH 509,134 503,666 473,095 410,000 398,695 384,878 266,296 11.40%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 11.56% 19.35% 8.59% -10.34% -11.59% -2.82% -14.28% -
ROE 6.41% 23.00% 9.59% -14.81% -11.67% -2.17% -26.58% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 15.51 30.03 21.91 25.52 21.90 20.01 35.64 -12.94%
EPS 1.91 5.72 1.88 -2.61 -2.42 -0.39 -5.01 -
DPS 1.10 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2486 0.1957 0.1761 0.2072 0.1815 0.1884 7.93%
Adjusted Per Share Value based on latest NOSH - 410,000
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 10.09 19.33 13.25 13.37 11.16 9.84 12.13 -3.02%
EPS 1.24 3.68 1.14 -1.37 -1.23 -0.19 -1.70 -
DPS 0.71 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.16 0.1183 0.0923 0.1056 0.0893 0.0641 20.24%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.735 0.695 0.38 0.27 0.19 0.32 0.19 -
P/RPS 4.74 2.31 1.73 1.06 0.87 1.60 0.53 44.04%
P/EPS 38.48 12.15 20.24 -10.35 -7.86 -81.35 -3.79 -
EY 2.60 8.23 4.94 -9.66 -12.72 -1.23 -26.36 -
DY 1.50 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.80 1.94 1.53 0.92 1.76 1.01 16.06%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date - 27/01/14 22/01/13 18/01/12 26/01/11 21/01/10 23/01/09 -
Price 0.00 0.625 0.41 0.32 0.19 0.38 0.20 -
P/RPS 0.00 2.08 1.87 1.25 0.87 1.90 0.56 -
P/EPS 0.00 10.93 21.84 -12.27 -7.86 -96.60 -3.99 -
EY 0.00 9.15 4.58 -8.15 -12.72 -1.04 -25.04 -
DY 0.00 2.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.51 2.10 1.82 0.92 2.09 1.06 -

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