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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 29,912 30,222 31,608 27,302 29,093 30,233 41,390 -19.42%
  QoQ % -1.03% -4.38% 15.77% -6.16% -3.77% -26.96% -
  Horiz. % 72.27% 73.02% 76.37% 65.96% 70.29% 73.04% 100.00%
PBT 3,151 3,661 3,693 296 1,576 1,207 3,847 -12.43%
  QoQ % -13.93% -0.87% 1,147.64% -81.22% 30.57% -68.62% -
  Horiz. % 81.91% 95.17% 96.00% 7.69% 40.97% 31.38% 100.00%
Tax -1,507 -1,637 -1,182 -159 -154 -317 39 -
  QoQ % 7.94% -38.49% -643.40% -3.25% 51.42% -912.82% -
  Horiz. % -3,864.10% -4,197.44% -3,030.77% -407.69% -394.87% -812.82% 100.00%
NP 1,644 2,024 2,511 137 1,422 890 3,886 -43.56%
  QoQ % -18.77% -19.39% 1,732.85% -90.37% 59.78% -77.10% -
  Horiz. % 42.31% 52.08% 64.62% 3.53% 36.59% 22.90% 100.00%
NP to SH 2,488 2,701 3,131 663 1,300 1,099 2,515 -0.72%
  QoQ % -7.89% -13.73% 372.25% -49.00% 18.29% -56.30% -
  Horiz. % 98.93% 107.40% 124.49% 26.36% 51.69% 43.70% 100.00%
Tax Rate 47.83 % 44.71 % 32.01 % 53.72 % 9.77 % 26.26 % -1.01 % -
  QoQ % 6.98% 39.68% -40.41% 449.85% -62.80% 2,700.00% -
  Horiz. % -4,735.64% -4,426.73% -3,169.31% -5,318.81% -967.33% -2,600.00% 100.00%
Total Cost 28,268 28,198 29,097 27,165 27,671 29,343 37,504 -17.14%
  QoQ % 0.25% -3.09% 7.11% -1.83% -5.70% -21.76% -
  Horiz. % 75.37% 75.19% 77.58% 72.43% 73.78% 78.24% 100.00%
Net Worth 148,756 146,203 143,537 140,290 139,672 131,220 135,886 6.20%
  QoQ % 1.75% 1.86% 2.31% 0.44% 6.44% -3.43% -
  Horiz. % 109.47% 107.59% 105.63% 103.24% 102.79% 96.57% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 148,756 146,203 143,537 140,290 139,672 131,220 135,886 6.20%
  QoQ % 1.75% 1.86% 2.31% 0.44% 6.44% -3.43% -
  Horiz. % 109.47% 107.59% 105.63% 103.24% 102.79% 96.57% 100.00%
NOSH 773,564 773,564 772,952 772,952 772,952 732,666 762,121 1.00%
  QoQ % 0.00% 0.08% 0.00% 0.00% 5.50% -3.86% -
  Horiz. % 101.50% 101.50% 101.42% 101.42% 101.42% 96.14% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 5.50 % 6.70 % 7.94 % 0.50 % 4.89 % 2.94 % 9.39 % -29.93%
  QoQ % -17.91% -15.62% 1,488.00% -89.78% 66.33% -68.69% -
  Horiz. % 58.57% 71.35% 84.56% 5.32% 52.08% 31.31% 100.00%
ROE 1.67 % 1.85 % 2.18 % 0.47 % 0.93 % 0.84 % 1.85 % -6.58%
  QoQ % -9.73% -15.14% 363.83% -49.46% 10.71% -54.59% -
  Horiz. % 90.27% 100.00% 117.84% 25.41% 50.27% 45.41% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 3.87 3.91 4.09 3.53 3.76 4.13 5.43 -20.16%
  QoQ % -1.02% -4.40% 15.86% -6.12% -8.96% -23.94% -
  Horiz. % 71.27% 72.01% 75.32% 65.01% 69.24% 76.06% 100.00%
EPS 0.33 0.35 0.41 0.09 0.17 0.15 0.33 -
  QoQ % -5.71% -14.63% 355.56% -47.06% 13.33% -54.55% -
  Horiz. % 100.00% 106.06% 124.24% 27.27% 51.52% 45.45% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1923 0.1890 0.1857 0.1815 0.1807 0.1791 0.1783 5.15%
  QoQ % 1.75% 1.78% 2.31% 0.44% 0.89% 0.45% -
  Horiz. % 107.85% 106.00% 104.15% 101.79% 101.35% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 753,939
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 3.94 3.99 4.17 3.60 3.84 3.99 5.46 -19.50%
  QoQ % -1.25% -4.32% 15.83% -6.25% -3.76% -26.92% -
  Horiz. % 72.16% 73.08% 76.37% 65.93% 70.33% 73.08% 100.00%
EPS 0.33 0.36 0.41 0.09 0.17 0.14 0.33 -
  QoQ % -8.33% -12.20% 355.56% -47.06% 21.43% -57.58% -
  Horiz. % 100.00% 109.09% 124.24% 27.27% 51.52% 42.42% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1962 0.1928 0.1893 0.1850 0.1842 0.1731 0.1792 6.21%
  QoQ % 1.76% 1.85% 2.32% 0.43% 6.41% -3.40% -
  Horiz. % 109.49% 107.59% 105.64% 103.24% 102.79% 96.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.2100 0.2650 0.2400 0.3550 0.4050 0.4350 0.4900 -
P/RPS 5.43 6.78 5.87 10.05 10.76 10.54 9.02 -28.64%
  QoQ % -19.91% 15.50% -41.59% -6.60% 2.09% 16.85% -
  Horiz. % 60.20% 75.17% 65.08% 111.42% 119.29% 116.85% 100.00%
P/EPS 65.29 75.90 59.25 413.87 240.80 290.00 148.48 -42.09%
  QoQ % -13.98% 28.10% -85.68% 71.87% -16.97% 95.31% -
  Horiz. % 43.97% 51.12% 39.90% 278.74% 162.18% 195.31% 100.00%
EY 1.53 1.32 1.69 0.24 0.42 0.34 0.67 73.15%
  QoQ % 15.91% -21.89% 604.17% -42.86% 23.53% -49.25% -
  Horiz. % 228.36% 197.01% 252.24% 35.82% 62.69% 50.75% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.09 1.40 1.29 1.96 2.24 2.43 2.75 -45.95%
  QoQ % -22.14% 8.53% -34.18% -12.50% -7.82% -11.64% -
  Horiz. % 39.64% 50.91% 46.91% 71.27% 81.45% 88.36% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 17/12/18 20/09/18 25/06/18 19/03/18 15/12/17 20/09/17 19/06/17 -
Price 0.1700 0.2600 0.2450 0.2750 0.3600 0.4250 0.4350 -
P/RPS 4.40 6.65 5.99 7.79 9.56 10.30 8.01 -32.85%
  QoQ % -33.83% 11.02% -23.11% -18.51% -7.18% 28.59% -
  Horiz. % 54.93% 83.02% 74.78% 97.25% 119.35% 128.59% 100.00%
P/EPS 52.86 74.46 60.48 320.61 214.05 283.33 131.82 -45.53%
  QoQ % -29.01% 23.12% -81.14% 49.78% -24.45% 114.94% -
  Horiz. % 40.10% 56.49% 45.88% 243.22% 162.38% 214.94% 100.00%
EY 1.89 1.34 1.65 0.31 0.47 0.35 0.76 83.25%
  QoQ % 41.04% -18.79% 432.26% -34.04% 34.29% -53.95% -
  Horiz. % 248.68% 176.32% 217.11% 40.79% 61.84% 46.05% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.88 1.38 1.32 1.52 1.99 2.37 2.44 -49.24%
  QoQ % -36.23% 4.55% -13.16% -23.62% -16.03% -2.87% -
  Horiz. % 36.07% 56.56% 54.10% 62.30% 81.56% 97.13% 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.
 


 

170  471  521  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.19-0.01 
 PUC 0.10-0.005 
 PERDANA 0.40-0.045 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
Partners & Brokers