Highlights

[REDTONE] YoY Quarter Result on 2017-04-30 [#4]

Stock [REDTONE]: REDTONE INTERNATIONAL BHD
Announcement Date 19-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend QoQ -     169.51%    YoY -     110.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 41,390 51,812 31,872 34,274 44,220 22,736 23,035 10.40%
  YoY % -20.12% 62.56% -7.01% -22.49% 94.49% -1.30% -
  Horiz. % 179.68% 224.93% 138.36% 148.79% 191.97% 98.70% 100.00%
PBT 3,847 -18,246 192 -5,744 21,327 2,904 -7,631 -
  YoY % 121.08% -9,603.12% 103.34% -126.93% 634.40% 138.06% -
  Horiz. % -50.41% 239.10% -2.52% 75.27% -279.48% -38.06% 100.00%
Tax 39 -11,961 -537 -905 -6,063 -386 -237 -
  YoY % 100.33% -2,127.37% 40.66% 85.07% -1,470.73% -62.87% -
  Horiz. % -16.46% 5,046.84% 226.58% 381.86% 2,558.23% 162.87% 100.00%
NP 3,886 -30,207 -345 -6,649 15,264 2,518 -7,868 -
  YoY % 112.86% -8,655.65% 94.81% -143.56% 506.20% 132.00% -
  Horiz. % -49.39% 383.92% 4.38% 84.51% -194.00% -32.00% 100.00%
NP to SH 2,515 -23,528 -1,496 -7,555 15,186 2,471 -8,014 -
  YoY % 110.69% -1,472.73% 80.20% -149.75% 514.57% 130.83% -
  Horiz. % -31.38% 293.59% 18.67% 94.27% -189.49% -30.83% 100.00%
Tax Rate -1.01 % - % 279.69 % - % 28.43 % 13.29 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 113.92% 0.00% -
  Horiz. % -7.60% 0.00% 2,104.51% 0.00% 213.92% 100.00% -
Total Cost 37,504 82,019 32,217 40,923 28,956 20,218 30,903 3.32%
  YoY % -54.27% 154.58% -21.27% 41.33% 43.22% -34.58% -
  Horiz. % 121.36% 265.41% 104.25% 132.42% 93.70% 65.42% 100.00%
Net Worth 135,886 142,798 132,568 110,697 11,174,110 87,340 80,665 9.21%
  YoY % -4.84% 7.72% 19.76% -99.01% 12,693.75% 8.27% -
  Horiz. % 168.46% 177.03% 164.34% 137.23% 13,852.40% 108.27% 100.00%
Dividend
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - 7,175 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 47.25 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 135,886 142,798 132,568 110,697 11,174,110 87,340 80,665 9.21%
  YoY % -4.84% 7.72% 19.76% -99.01% 12,693.75% 8.27% -
  Horiz. % 168.46% 177.03% 164.34% 137.23% 13,852.40% 108.27% 100.00%
NOSH 762,121 776,501 575,384 500,443 478,343 475,192 437,923 9.81%
  YoY % -1.85% 34.95% 14.98% 4.62% 0.66% 8.51% -
  Horiz. % 174.03% 177.31% 131.39% 114.28% 109.23% 108.51% 100.00%
Ratio Analysis
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 9.39 % -58.30 % -1.08 % -19.40 % 34.52 % 11.07 % -34.16 % -
  YoY % 116.11% -5,298.15% 94.43% -156.20% 211.83% 132.41% -
  Horiz. % -27.49% 170.67% 3.16% 56.79% -101.05% -32.41% 100.00%
ROE 1.85 % -16.48 % -1.13 % -6.82 % 0.14 % 2.83 % -9.93 % -
  YoY % 111.23% -1,358.41% 83.43% -4,971.43% -95.05% 128.50% -
  Horiz. % -18.63% 165.96% 11.38% 68.68% -1.41% -28.50% 100.00%
Per Share
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 5.43 6.67 5.54 6.85 9.24 4.78 5.26 0.54%
  YoY % -18.59% 20.40% -19.12% -25.87% 93.31% -9.13% -
  Horiz. % 103.23% 126.81% 105.32% 130.23% 175.67% 90.87% 100.00%
EPS 0.33 -3.03 -0.26 -1.50 3.17 0.52 -1.83 -
  YoY % 110.89% -1,065.38% 82.67% -147.32% 509.62% 128.42% -
  Horiz. % -18.03% 165.57% 14.21% 81.97% -173.22% -28.42% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1783 0.1839 0.2304 0.2212 23.3600 0.1838 0.1842 -0.55%
  YoY % -3.05% -20.18% 4.16% -99.05% 12,609.47% -0.22% -
  Horiz. % 96.80% 99.84% 125.08% 120.09% 12,681.87% 99.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 757,615
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 5.46 6.84 4.21 4.52 5.84 3.00 3.04 10.40%
  YoY % -20.18% 62.47% -6.86% -22.60% 94.67% -1.32% -
  Horiz. % 179.61% 225.00% 138.49% 148.68% 192.11% 98.68% 100.00%
EPS 0.33 -3.11 -0.20 -1.00 2.00 0.33 -1.06 -
  YoY % 110.61% -1,455.00% 80.00% -150.00% 506.06% 131.13% -
  Horiz. % -31.13% 293.40% 18.87% 94.34% -188.68% -31.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1794 0.1885 0.1750 0.1461 14.7491 0.1153 0.1065 9.21%
  YoY % -4.83% 7.71% 19.78% -99.01% 12,691.93% 8.26% -
  Horiz. % 168.45% 177.00% 164.32% 137.18% 13,848.92% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 28/04/17 29/04/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.4900 0.5350 0.7600 0.7350 0.7100 0.2400 0.2000 -
P/RPS 9.02 8.02 13.72 10.73 7.68 5.02 3.80 15.72%
  YoY % 12.47% -41.55% 27.87% 39.71% 52.99% 32.11% -
  Horiz. % 237.37% 211.05% 361.05% 282.37% 202.11% 132.11% 100.00%
P/EPS 148.48 -17.66 -292.31 -48.69 22.36 46.15 -10.93 -
  YoY % 940.77% 93.96% -500.35% -317.75% -51.55% 522.23% -
  Horiz. % -1,358.46% 161.57% 2,674.38% 445.47% -204.57% -422.23% 100.00%
EY 0.67 -5.66 -0.34 -2.05 4.47 2.17 -9.15 -
  YoY % 111.84% -1,564.71% 83.41% -145.86% 105.99% 123.72% -
  Horiz. % -7.32% 61.86% 3.72% 22.40% -48.85% -23.72% 100.00%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.75 2.91 3.30 3.32 0.03 1.31 1.09 16.92%
  YoY % -5.50% -11.82% -0.60% 10,966.67% -97.71% 20.18% -
  Horiz. % 252.29% 266.97% 302.75% 304.59% 2.75% 120.18% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 19/06/17 24/06/16 31/07/15 31/07/14 31/07/13 30/07/12 28/07/11 -
Price 0.4350 0.4400 0.7200 0.7750 0.8200 0.3600 0.1900 -
P/RPS 8.01 6.59 13.00 11.32 8.87 7.52 3.61 14.41%
  YoY % 21.55% -49.31% 14.84% 27.62% 17.95% 108.31% -
  Horiz. % 221.88% 182.55% 360.11% 313.57% 245.71% 208.31% 100.00%
P/EPS 131.82 -14.52 -276.92 -51.34 25.83 69.23 -10.38 -
  YoY % 1,007.85% 94.76% -439.38% -298.76% -62.69% 766.96% -
  Horiz. % -1,269.94% 139.88% 2,667.82% 494.61% -248.84% -666.96% 100.00%
EY 0.76 -6.89 -0.36 -1.95 3.87 1.44 -9.63 -
  YoY % 111.03% -1,813.89% 81.54% -150.39% 168.75% 114.95% -
  Horiz. % -7.89% 71.55% 3.74% 20.25% -40.19% -14.95% 100.00%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.44 2.39 3.13 3.50 0.04 1.96 1.03 15.68%
  YoY % 2.09% -23.64% -10.57% 8,650.00% -97.96% 90.29% -
  Horiz. % 236.89% 232.04% 303.88% 339.81% 3.88% 190.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

464  277  488  618 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JAG 0.145-0.01 
 LCTITAN-CE 0.345+0.145 
 STRAITS-WA 0.13+0.03 
 IFCAMSC 0.41+0.015 
 UMWOG 0.31+0.025 
 LCTITAN-CB 0.035+0.005 
 MTOUCHE 0.30-0.045 
 LCTITAN-CF 0.06+0.02 
 ARMADA 0.74+0.02 
 TAGB 0.375+0.005 
Partners & Brokers