[REDTONE] YoY TTM Result on 31-May-2010 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -591.51%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 142,048 106,976 89,462 82,439 79,418 111,665 107,519 4.74%
PBT 33,662 3,234 -10,145 -4,364 -2,199 -7,267 8,513 25.72%
Tax -8,500 -1,374 -1,368 -412 -4,765 -795 468 -
NP 25,162 1,860 -11,513 -4,776 -6,964 -8,062 8,981 18.71%
-
NP to SH 25,092 2,148 -11,719 -5,092 -5,355 -6,702 10,525 15.56%
-
Tax Rate 25.25% 42.49% - - - - -5.50% -
Total Cost 116,886 105,116 100,975 87,215 86,382 119,727 98,538 2.88%
-
Net Worth 11,174,110 87,340 80,665 86,159 62,333 71,024 68,893 133.34%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 7,175 - - - - - - -
Div Payout % 28.60% - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 11,174,110 87,340 80,665 86,159 62,333 71,024 68,893 133.34%
NOSH 478,343 475,192 437,923 399,812 367,749 257,710 253,007 11.18%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 17.71% 1.74% -12.87% -5.79% -8.77% -7.22% 8.35% -
ROE 0.22% 2.46% -14.53% -5.91% -8.59% -9.44% 15.28% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 29.70 22.51 20.43 20.62 21.60 43.33 42.50 -5.79%
EPS 5.25 0.45 -2.68 -1.27 -1.46 -2.60 4.16 3.95%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.36 0.1838 0.1842 0.2155 0.1695 0.2756 0.2723 109.86%
Adjusted Per Share Value based on latest NOSH - 399,812
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 18.15 13.67 11.43 10.54 10.15 14.27 13.74 4.74%
EPS 3.21 0.27 -1.50 -0.65 -0.68 -0.86 1.35 15.51%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.2809 0.1116 0.1031 0.1101 0.0797 0.0908 0.088 133.36%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.71 0.24 0.20 0.17 0.22 0.49 0.57 -
P/RPS 2.39 1.07 0.98 0.82 1.02 1.13 1.34 10.11%
P/EPS 13.54 53.09 -7.47 -13.35 -15.11 -18.84 13.70 -0.19%
EY 7.39 1.88 -13.38 -7.49 -6.62 -5.31 7.30 0.20%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.31 1.09 0.79 1.30 1.78 2.09 -50.67%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 30/07/12 28/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.82 0.36 0.19 0.17 0.26 0.46 0.61 -
P/RPS 2.76 1.60 0.93 0.82 1.20 1.06 1.44 11.44%
P/EPS 15.63 79.64 -7.10 -13.35 -17.86 -17.69 14.66 1.07%
EY 6.40 1.26 -14.08 -7.49 -5.60 -5.65 6.82 -1.05%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 1.96 1.03 0.79 1.53 1.67 2.24 -48.84%

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