Highlights

[REDTONE] QoQ Quarter Result on 2018-10-31 [#2]

Stock [REDTONE]: REDTONE INTERNATIONAL BHD
Announcement Date 17-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     -7.89%    YoY -     91.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 32,534 73,383 45,408 29,912 30,222 0 31,608 2.50%
  QoQ % -55.67% 61.61% 51.81% -1.03% 0.00% 0.00% -
  Horiz. % 102.93% 232.17% 143.66% 94.63% 95.62% 0.00% 100.00%
PBT 8,852 9,861 7,769 3,151 3,661 0 3,693 111.49%
  QoQ % -10.23% 26.93% 146.56% -13.93% 0.00% 0.00% -
  Horiz. % 239.70% 267.02% 210.37% 85.32% 99.13% 0.00% 100.00%
Tax -1,855 -4,422 -2,504 -1,507 -1,637 0 -1,182 47.13%
  QoQ % 58.05% -76.60% -66.16% 7.94% 0.00% 0.00% -
  Horiz. % 156.94% 374.11% 211.84% 127.50% 138.49% -0.00% 100.00%
NP 6,997 5,439 5,265 1,644 2,024 0 2,511 140.62%
  QoQ % 28.64% 3.30% 220.26% -18.77% 0.00% 0.00% -
  Horiz. % 278.65% 216.61% 209.68% 65.47% 80.61% 0.00% 100.00%
NP to SH 6,478 4,800 5,373 2,488 2,701 0 3,131 86.44%
  QoQ % 34.96% -10.66% 115.96% -7.89% 0.00% 0.00% -
  Horiz. % 206.90% 153.31% 171.61% 79.46% 86.27% 0.00% 100.00%
Tax Rate 20.96 % 44.84 % 32.23 % 47.83 % 44.71 % - % 32.01 % -30.43%
  QoQ % -53.26% 39.13% -32.62% 6.98% 0.00% 0.00% -
  Horiz. % 65.48% 140.08% 100.69% 149.42% 139.68% 0.00% 100.00%
Total Cost 25,537 67,944 40,143 28,268 28,198 0 29,097 -10.58%
  QoQ % -62.41% 69.25% 42.01% 0.25% 0.00% 0.00% -
  Horiz. % 87.77% 233.51% 137.96% 97.15% 96.91% 0.00% 100.00%
Net Worth 165,798 159,150 154,203 148,756 146,203 143,305 143,537 13.15%
  QoQ % 4.18% 3.21% 3.66% 1.75% 2.02% -0.16% -
  Horiz. % 115.51% 110.88% 107.43% 103.64% 101.86% 99.84% 100.00%
Dividend
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Div 7,729 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 119.32 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 165,798 159,150 154,203 148,756 146,203 143,305 143,537 13.15%
  QoQ % 4.18% 3.21% 3.66% 1.75% 2.02% -0.16% -
  Horiz. % 115.51% 110.88% 107.43% 103.64% 101.86% 99.84% 100.00%
NOSH 772,952 772,952 772,952 773,564 773,564 772,952 772,952 -
  QoQ % 0.00% 0.00% -0.08% 0.00% 0.08% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.08% 100.08% 100.00% 100.00%
Ratio Analysis
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin 21.51 % 7.41 % 11.59 % 5.50 % 6.70 % - % 7.94 % 134.88%
  QoQ % 190.28% -36.07% 110.73% -17.91% 0.00% 0.00% -
  Horiz. % 270.91% 93.32% 145.97% 69.27% 84.38% 0.00% 100.00%
ROE 3.91 % 3.02 % 3.48 % 1.67 % 1.85 % - % 2.18 % 64.96%
  QoQ % 29.47% -13.22% 108.38% -9.73% 0.00% 0.00% -
  Horiz. % 179.36% 138.53% 159.63% 76.61% 84.86% 0.00% 100.00%
Per Share
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 4.21 9.49 5.87 3.87 3.91 - 4.09 2.51%
  QoQ % -55.64% 61.67% 51.68% -1.02% 0.00% 0.00% -
  Horiz. % 102.93% 232.03% 143.52% 94.62% 95.60% 0.00% 100.00%
EPS 0.84 0.63 0.70 0.33 0.35 0.00 0.41 84.88%
  QoQ % 33.33% -10.00% 112.12% -5.71% 0.00% 0.00% -
  Horiz. % 204.88% 153.66% 170.73% 80.49% 85.37% 0.00% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.2145 0.2059 0.1995 0.1923 0.1890 0.1854 0.1857 13.15%
  QoQ % 4.18% 3.21% 3.74% 1.75% 1.94% -0.16% -
  Horiz. % 115.51% 110.88% 107.43% 103.55% 101.78% 99.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 758,938
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 4.29 9.67 5.98 3.94 3.98 - 4.16 2.67%
  QoQ % -55.64% 61.71% 51.78% -1.01% 0.00% 0.00% -
  Horiz. % 103.12% 232.45% 143.75% 94.71% 95.67% 0.00% 100.00%
EPS 0.85 0.63 0.71 0.33 0.36 0.00 0.41 86.76%
  QoQ % 34.92% -11.27% 115.15% -8.33% 0.00% 0.00% -
  Horiz. % 207.32% 153.66% 173.17% 80.49% 87.80% 0.00% 100.00%
DPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.2185 0.2097 0.2032 0.1960 0.1926 0.1888 0.1891 13.18%
  QoQ % 4.20% 3.20% 3.67% 1.77% 2.01% -0.16% -
  Horiz. % 115.55% 110.89% 107.46% 103.65% 101.85% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 28/06/19 30/04/19 31/01/19 31/10/18 31/07/18 29/06/18 30/04/18 -
Price 0.3600 0.3250 0.1900 0.2100 0.2650 0.2450 0.2400 -
P/RPS 8.55 3.42 3.23 5.43 6.78 0.00 5.87 38.02%
  QoQ % 150.00% 5.88% -40.52% -19.91% 0.00% 0.00% -
  Horiz. % 145.66% 58.26% 55.03% 92.50% 115.50% 0.00% 100.00%
P/EPS 42.96 52.34 27.33 65.29 75.90 0.00 59.25 -24.08%
  QoQ % -17.92% 91.51% -58.14% -13.98% 0.00% 0.00% -
  Horiz. % 72.51% 88.34% 46.13% 110.19% 128.10% 0.00% 100.00%
EY 2.33 1.91 3.66 1.53 1.32 0.00 1.69 31.67%
  QoQ % 21.99% -47.81% 139.22% 15.91% 0.00% 0.00% -
  Horiz. % 137.87% 113.02% 216.57% 90.53% 78.11% 0.00% 100.00%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.68 1.58 0.95 1.09 1.40 1.32 1.29 25.40%
  QoQ % 6.33% 66.32% -12.84% -22.14% 6.06% 2.33% -
  Horiz. % 130.23% 122.48% 73.64% 84.50% 108.53% 102.33% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/04/19 31/01/19 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 26/08/19 25/06/19 19/03/19 17/12/18 20/09/18 - 25/06/18 -
Price 0.3850 0.3050 0.2600 0.1700 0.2600 0.0000 0.2450 -
P/RPS 9.15 3.21 4.43 4.40 6.65 0.00 5.99 43.76%
  QoQ % 185.05% -27.54% 0.68% -33.83% 0.00% 0.00% -
  Horiz. % 152.75% 53.59% 73.96% 73.46% 111.02% 0.00% 100.00%
P/EPS 45.94 49.11 37.40 52.86 74.46 0.00 60.48 -20.99%
  QoQ % -6.45% 31.31% -29.25% -29.01% 0.00% 0.00% -
  Horiz. % 75.96% 81.20% 61.84% 87.40% 123.12% 0.00% 100.00%
EY 2.18 2.04 2.67 1.89 1.34 0.00 1.65 26.96%
  QoQ % 6.86% -23.60% 41.27% 41.04% 0.00% 0.00% -
  Horiz. % 132.12% 123.64% 161.82% 114.55% 81.21% 0.00% 100.00%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.79 1.48 1.30 0.88 1.38 0.00 1.32 29.82%
  QoQ % 20.95% 13.85% 47.73% -36.23% 0.00% 0.00% -
  Horiz. % 135.61% 112.12% 98.48% 66.67% 104.55% 0.00% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers