Highlights

[REDTONE] YoY Quarter Result on 2019-01-31 [#3]

Stock [REDTONE]: REDTONE INTERNATIONAL BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     115.96%    YoY -     710.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 45,408 27,302 37,432 38,683 39,515 40,920 40,477 1.96%
  YoY % 66.32% -27.06% -3.23% -2.11% -3.43% 1.09% -
  Horiz. % 112.18% 67.45% 92.48% 95.57% 97.62% 101.09% 100.00%
PBT 7,769 296 -3,736 -7,891 3,743 6,402 6,241 3.76%
  YoY % 2,524.66% 107.92% 52.65% -310.82% -41.53% 2.58% -
  Horiz. % 124.48% 4.74% -59.86% -126.44% 59.97% 102.58% 100.00%
Tax -2,504 -159 -546 376 -1,549 -1,570 -2,298 1.46%
  YoY % -1,474.84% 70.88% -245.21% 124.27% 1.34% 31.68% -
  Horiz. % 108.96% 6.92% 23.76% -16.36% 67.41% 68.32% 100.00%
NP 5,265 137 -4,282 -7,515 2,194 4,832 3,943 5.00%
  YoY % 3,743.07% 103.20% 43.02% -442.53% -54.59% 22.55% -
  Horiz. % 133.53% 3.47% -108.60% -190.59% 55.64% 122.55% 100.00%
NP to SH 5,373 663 -3,618 -7,196 3,153 4,987 3,924 5.45%
  YoY % 710.41% 118.33% 49.72% -328.23% -36.78% 27.09% -
  Horiz. % 136.93% 16.90% -92.20% -183.38% 80.35% 127.09% 100.00%
Tax Rate 32.23 % 53.72 % - % - % 41.38 % 24.52 % 36.82 % -2.22%
  YoY % -40.00% 0.00% 0.00% 0.00% 68.76% -33.41% -
  Horiz. % 87.53% 145.90% 0.00% 0.00% 112.38% 66.59% 100.00%
Total Cost 40,143 27,165 41,714 46,198 37,321 36,088 36,534 1.60%
  YoY % 47.77% -34.88% -9.71% 23.79% 3.42% -1.22% -
  Horiz. % 109.88% 74.36% 114.18% 126.45% 102.15% 98.78% 100.00%
Net Worth 154,203 140,290 130,874 177,162 150,413 129,259 96,568 8.22%
  YoY % 9.92% 7.19% -26.13% 17.78% 16.37% 33.85% -
  Horiz. % 159.68% 145.28% 135.52% 183.46% 155.76% 133.85% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 154,203 140,290 130,874 177,162 150,413 129,259 96,568 8.22%
  YoY % 9.92% 7.19% -26.13% 17.78% 16.37% 33.85% -
  Horiz. % 159.68% 145.28% 135.52% 183.46% 155.76% 133.85% 100.00%
NOSH 772,952 772,952 747,855 782,173 516,885 503,737 478,536 8.43%
  YoY % 0.00% 3.36% -4.39% 51.32% 2.61% 5.27% -
  Horiz. % 161.52% 161.52% 156.28% 163.45% 108.01% 105.27% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 11.59 % 0.50 % -11.44 % -19.43 % 5.55 % 11.81 % 9.74 % 2.98%
  YoY % 2,218.00% 104.37% 41.12% -450.09% -53.01% 21.25% -
  Horiz. % 118.99% 5.13% -117.45% -199.49% 56.98% 121.25% 100.00%
ROE 3.48 % 0.47 % -2.76 % -4.06 % 2.10 % 3.86 % 4.06 % -2.57%
  YoY % 640.43% 117.03% 32.02% -293.33% -45.60% -4.93% -
  Horiz. % 85.71% 11.58% -67.98% -100.00% 51.72% 95.07% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 5.87 3.53 5.01 4.95 7.64 8.12 8.46 -5.98%
  YoY % 66.29% -29.54% 1.21% -35.21% -5.91% -4.02% -
  Horiz. % 69.39% 41.73% 59.22% 58.51% 90.31% 95.98% 100.00%
EPS 0.70 0.09 -0.46 -0.92 0.61 0.99 0.82 -2.63%
  YoY % 677.78% 119.57% 50.00% -250.82% -38.38% 20.73% -
  Horiz. % 85.37% 10.98% -56.10% -112.20% 74.39% 120.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1995 0.1815 0.1750 0.2265 0.2910 0.2566 0.2018 -0.19%
  YoY % 9.92% 3.71% -22.74% -22.16% 13.41% 27.16% -
  Horiz. % 98.86% 89.94% 86.72% 112.24% 144.20% 127.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 758,261
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 5.99 3.60 4.94 5.10 5.21 5.40 5.34 1.96%
  YoY % 66.39% -27.13% -3.14% -2.11% -3.52% 1.12% -
  Horiz. % 112.17% 67.42% 92.51% 95.51% 97.57% 101.12% 100.00%
EPS 0.71 0.09 -0.48 -0.95 0.42 0.66 0.52 5.40%
  YoY % 688.89% 118.75% 49.47% -326.19% -36.36% 26.92% -
  Horiz. % 136.54% 17.31% -92.31% -182.69% 80.77% 126.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2034 0.1850 0.1726 0.2336 0.1984 0.1705 0.1274 8.21%
  YoY % 9.95% 7.18% -26.11% 17.74% 16.36% 33.83% -
  Horiz. % 159.65% 145.21% 135.48% 183.36% 155.73% 133.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 27/02/15 28/02/14 28/02/13 -
Price 0.1900 0.3550 0.3000 0.5600 0.7750 0.6700 0.3900 -
P/RPS 3.23 10.05 5.99 11.32 10.14 8.25 4.61 -5.83%
  YoY % -67.86% 67.78% -47.08% 11.64% 22.91% 78.96% -
  Horiz. % 70.07% 218.00% 129.93% 245.55% 219.96% 178.96% 100.00%
P/EPS 27.33 413.87 -62.01 -60.87 127.05 67.68 47.56 -8.93%
  YoY % -93.40% 767.42% -1.87% -147.91% 87.72% 42.30% -
  Horiz. % 57.46% 870.21% -130.38% -127.99% 267.14% 142.30% 100.00%
EY 3.66 0.24 -1.61 -1.64 0.79 1.48 2.10 9.83%
  YoY % 1,425.00% 114.91% 1.83% -307.59% -46.62% -29.52% -
  Horiz. % 174.29% 11.43% -76.67% -78.10% 37.62% 70.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 1.96 1.71 2.47 2.66 2.61 1.93 -11.27%
  YoY % -51.53% 14.62% -30.77% -7.14% 1.92% 35.23% -
  Horiz. % 49.22% 101.55% 88.60% 127.98% 137.82% 135.23% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Date 19/03/19 19/03/18 21/03/17 23/03/16 30/04/15 23/04/14 24/04/13 -
Price 0.2600 0.2750 0.4900 0.5500 0.7900 0.7750 0.4300 -
P/RPS 4.43 7.79 9.79 11.12 10.33 9.54 5.08 -2.28%
  YoY % -43.13% -20.43% -11.96% 7.65% 8.28% 87.80% -
  Horiz. % 87.20% 153.35% 192.72% 218.90% 203.35% 187.80% 100.00%
P/EPS 37.40 320.61 -101.28 -59.78 129.51 78.28 52.44 -5.54%
  YoY % -88.33% 416.56% -69.42% -146.16% 65.44% 49.28% -
  Horiz. % 71.32% 611.38% -193.14% -114.00% 246.97% 149.28% 100.00%
EY 2.67 0.31 -0.99 -1.67 0.77 1.28 1.91 5.82%
  YoY % 761.29% 131.31% 40.72% -316.88% -39.84% -32.98% -
  Horiz. % 139.79% 16.23% -51.83% -87.43% 40.31% 67.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 1.52 2.80 2.43 2.71 3.02 2.13 -7.99%
  YoY % -14.47% -45.71% 15.23% -10.33% -10.26% 41.78% -
  Horiz. % 61.03% 71.36% 131.46% 114.08% 127.23% 141.78% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers