[REDTONE] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
Revenue 116,196 92,132 150,365 0 157,990 0 157,956 -28.43%
PBT 4,130 2,876 14,475 0 19,044 0 21,080 -83.06%
Tax -3,844 -356 -3,500 0 -3,950 0 -2,828 39.71%
NP 286 2,520 10,975 0 15,093 0 18,252 -98.92%
-
NP to SH 1,872 2,152 11,382 0 17,170 0 19,450 -92.19%
-
Tax Rate 93.08% 12.38% 24.18% - 20.74% - 13.42% -
Total Cost 115,910 89,612 139,390 0 142,897 0 139,704 -18.40%
-
Net Worth 184,236 125,353 120,294 0 151,720 0 151,730 23.55%
Dividend
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
Div - - 5,743 - 7,646 - 11,201 -
Div Payout % - - 50.46% - 44.53% - 57.59% -
Equity
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
Net Worth 184,236 125,353 120,294 0 151,720 0 151,730 23.55%
NOSH 780,000 537,999 522,110 521,376 521,376 509,162 509,162 59.15%
Ratio Analysis
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
NP Margin 0.25% 2.74% 7.30% 0.00% 9.55% 0.00% 11.56% -
ROE 1.02% 1.72% 9.46% 0.00% 11.32% 0.00% 12.82% -
Per Share
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
RPS 14.90 17.12 28.80 0.00 30.30 0.00 31.02 -55.01%
EPS 0.24 0.40 2.18 0.00 3.29 0.00 3.82 -95.09%
DPS 0.00 0.00 1.10 0.00 1.47 0.00 2.20 -
NAPS 0.2362 0.233 0.2304 0.00 0.291 0.00 0.298 -22.37%
Adjusted Per Share Value based on latest NOSH - 516,885
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
RPS 15.00 11.89 19.41 0.00 20.39 0.00 20.39 -28.42%
EPS 0.24 0.28 1.47 0.00 2.22 0.00 2.51 -92.25%
DPS 0.00 0.00 0.74 0.00 0.99 0.00 1.45 -
NAPS 0.2378 0.1618 0.1552 0.00 0.1958 0.00 0.1958 23.58%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
Date 30/10/15 31/07/15 29/05/15 30/04/15 27/02/15 30/01/15 28/11/14 -
Price 0.62 0.72 0.76 0.79 0.775 0.74 0.735 -
P/RPS 4.16 0.00 2.64 0.00 2.56 0.00 2.37 84.59%
P/EPS 258.33 0.00 34.86 0.00 23.53 0.00 19.24 1594.26%
EY 0.39 0.00 2.87 0.00 4.25 0.00 5.20 -94.05%
DY 0.00 0.00 1.45 0.00 1.89 0.00 2.99 -
P/NAPS 2.62 0.00 3.30 0.00 2.66 0.00 2.47 6.63%
Price Multiplier on Announcement Date
31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 30/11/14 CAGR
Date 17/12/15 28/09/15 31/07/15 - 30/04/15 - 20/01/15 -
Price 0.62 0.65 0.72 0.00 0.79 0.00 0.74 -
P/RPS 4.16 0.00 2.50 0.00 2.61 0.00 2.39 82.91%
P/EPS 258.33 0.00 33.03 0.00 23.99 0.00 19.37 1581.88%
EY 0.39 0.00 3.03 0.00 4.17 0.00 5.16 -94.00%
DY 0.00 0.00 1.53 0.00 1.86 0.00 2.97 -
P/NAPS 2.62 0.00 3.13 0.00 2.71 0.00 2.48 6.16%

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