[REDTONE] YoY TTM Result on 31-Aug-2010 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -40.3%
YoY- -87.46%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 147,488 112,943 90,253 86,952 77,422 98,391 115,963 4.08%
PBT 36,434 5,807 -10,399 -5,929 -427 -9,456 9,229 25.69%
Tax -9,118 -1,073 -1,121 -892 -4,965 -543 468 -
NP 27,316 4,734 -11,520 -6,821 -5,392 -9,999 9,697 18.82%
-
NP to SH 26,733 4,825 -11,526 -7,144 -3,811 -9,764 10,689 16.49%
-
Tax Rate 25.03% 18.48% - - - - -5.07% -
Total Cost 120,172 108,209 101,773 93,773 82,814 108,390 106,266 2.06%
-
Net Worth 126,038 9,012,095 74,718 82,556 66,870 69,409 76,557 8.65%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 7,175 - - - - - - -
Div Payout % 26.84% - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 126,038 9,012,095 74,718 82,556 66,870 69,409 76,557 8.65%
NOSH 493,108 478,095 418,125 391,818 383,870 252,857 253,084 11.74%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 18.52% 4.19% -12.76% -7.84% -6.96% -10.16% 8.36% -
ROE 21.21% 0.05% -15.43% -8.65% -5.70% -14.07% 13.96% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 29.91 23.62 21.59 22.19 20.17 38.91 45.82 -6.85%
EPS 5.42 1.01 -2.76 -1.82 -0.99 -3.86 4.22 4.25%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 18.85 0.1787 0.2107 0.1742 0.2745 0.3025 -2.76%
Adjusted Per Share Value based on latest NOSH - 391,818
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 18.85 14.43 11.53 11.11 9.89 12.57 14.82 4.08%
EPS 3.42 0.62 -1.47 -0.91 -0.49 -1.25 1.37 16.45%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 11.5177 0.0955 0.1055 0.0855 0.0887 0.0978 8.66%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.635 0.34 0.17 0.20 0.23 0.45 0.55 -
P/RPS 2.12 1.44 0.79 0.90 1.14 1.16 1.20 9.93%
P/EPS 11.71 33.69 -6.17 -10.97 -23.17 -11.65 13.02 -1.75%
EY 8.54 2.97 -16.22 -9.12 -4.32 -8.58 7.68 1.78%
DY 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.02 0.95 0.95 1.32 1.64 1.82 5.28%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/10/13 29/10/12 31/10/11 29/10/10 26/10/09 30/10/08 31/10/07 -
Price 0.73 0.37 0.28 0.22 0.24 0.28 0.63 -
P/RPS 2.44 1.57 1.30 0.99 1.19 0.72 1.37 10.08%
P/EPS 13.47 36.66 -10.16 -12.07 -24.17 -7.25 14.92 -1.68%
EY 7.43 2.73 -9.84 -8.29 -4.14 -13.79 6.70 1.73%
DY 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 0.02 1.57 1.04 1.38 1.02 2.08 5.44%

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