[REDTONE] YoY TTM Result on 31-May-2013 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 102.71%
YoY- 1068.16%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 148,593 71,387 141,758 142,048 106,976 89,462 82,439 10.46%
PBT -24,072 3,935 12,369 33,662 3,234 -10,145 -4,364 33.43%
Tax -13,507 -2,086 -4,130 -8,500 -1,374 -1,368 -412 80.30%
NP -37,579 1,849 8,239 25,162 1,860 -11,513 -4,776 41.68%
-
NP to SH -29,788 1,657 7,125 25,092 2,148 -11,719 -5,092 34.76%
-
Tax Rate - 53.01% 33.39% 25.25% 42.49% - - -
Total Cost 186,172 69,538 133,519 116,886 105,116 100,975 87,215 13.66%
-
Net Worth 142,798 132,568 110,697 11,174,110 87,340 80,665 86,159 8.90%
Dividend
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - 7,175 - - - -
Div Payout % - - - 28.60% - - - -
Equity
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 142,798 132,568 110,697 11,174,110 87,340 80,665 86,159 8.90%
NOSH 776,501 575,384 500,443 478,343 475,192 437,923 399,812 11.86%
Ratio Analysis
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -25.29% 2.59% 5.81% 17.71% 1.74% -12.87% -5.79% -
ROE -20.86% 1.25% 6.44% 0.22% 2.46% -14.53% -5.91% -
Per Share
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 19.14 12.41 28.33 29.70 22.51 20.43 20.62 -1.25%
EPS -3.84 0.29 1.42 5.25 0.45 -2.68 -1.27 20.54%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.1839 0.2304 0.2212 23.36 0.1838 0.1842 0.2155 -2.64%
Adjusted Per Share Value based on latest NOSH - 478,343
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 18.99 9.12 18.12 18.15 13.67 11.43 10.54 10.45%
EPS -3.81 0.21 0.91 3.21 0.27 -1.50 -0.65 34.80%
DPS 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
NAPS 0.1825 0.1694 0.1415 14.2809 0.1116 0.1031 0.1101 8.91%
Price Multiplier on Financial Quarter End Date
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/04/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.535 0.76 0.735 0.71 0.24 0.20 0.17 -
P/RPS 2.80 6.13 2.59 2.39 1.07 0.98 0.82 23.05%
P/EPS -13.95 263.91 51.62 13.54 53.09 -7.47 -13.35 0.74%
EY -7.17 0.38 1.94 7.39 1.88 -13.38 -7.49 -0.73%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.91 3.30 3.32 0.03 1.31 1.09 0.79 24.63%
Price Multiplier on Announcement Date
30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 24/06/16 - 31/07/14 31/07/13 30/07/12 28/07/11 30/07/10 -
Price 0.44 0.00 0.775 0.82 0.36 0.19 0.17 -
P/RPS 2.30 0.00 2.74 2.76 1.60 0.93 0.82 19.02%
P/EPS -11.47 0.00 54.43 15.63 79.64 -7.10 -13.35 -2.53%
EY -8.72 0.00 1.84 6.40 1.26 -14.08 -7.49 2.60%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 2.39 0.00 3.50 0.04 1.96 1.03 0.79 20.56%

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