[REDTONE] QoQ TTM Result on 30-Apr-2019

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Apr-2019
Profit Trend
QoQ- 95.42%
YoY- 148.05%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 206,949 208,231 181,237 178,925 75,320 137,150 60,134 244.14%
PBT 37,392 37,106 29,633 24,442 10,920 18,274 6,812 448.91%
Tax -9,879 -10,554 -10,288 -10,070 -4,011 -6,830 -3,144 214.21%
NP 27,513 26,552 19,345 14,372 6,909 11,444 3,668 650.08%
-
NP to SH 25,024 24,719 19,139 15,362 7,861 13,693 5,189 382.25%
-
Tax Rate 26.42% 28.44% 34.72% 41.20% 36.73% 37.38% 46.15% -
Total Cost 179,436 181,679 161,892 164,553 68,411 125,706 56,466 217.77%
-
Net Worth 172,831 174,801 165,798 159,150 0 154,203 0 -
Dividend
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div 7,729 7,729 7,729 - - - - -
Div Payout % 30.89% 31.27% 40.39% - - - - -
Equity
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 172,831 174,801 165,798 159,150 0 154,203 0 -
NOSH 759,255 758,805 758,479 758,325 772,952 758,228 773,564 -1.84%
Ratio Analysis
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin 13.29% 12.75% 10.67% 8.03% 9.17% 8.34% 6.10% -
ROE 14.48% 14.14% 11.54% 9.65% 0.00% 8.88% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 26.76 26.93 23.45 23.15 9.74 17.74 7.77 244.40%
EPS 3.24 3.20 2.48 1.99 1.02 1.77 0.67 383.58%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2235 0.2261 0.2145 0.2059 0.00 0.1995 0.00 -
Adjusted Per Share Value based on latest NOSH - 758,325
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 26.71 26.87 23.39 23.09 9.72 17.70 7.76 244.20%
EPS 3.23 3.19 2.47 1.98 1.01 1.77 0.67 382.08%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.2256 0.214 0.2054 0.00 0.199 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 0.535 0.46 0.36 0.325 0.30 0.19 0.175 -
P/RPS 2.00 1.71 1.54 1.40 3.08 1.07 2.25 -11.11%
P/EPS 16.53 14.39 14.54 16.35 29.50 10.73 26.09 -36.64%
EY 6.05 6.95 6.88 6.12 3.39 9.32 3.83 57.96%
DY 1.87 2.17 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.03 1.68 1.58 0.00 0.95 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 20/02/20 25/11/19 26/08/19 25/06/19 - 19/03/19 - -
Price 0.515 0.54 0.385 0.305 0.00 0.26 0.00 -
P/RPS 1.92 2.00 1.64 1.32 0.00 1.47 0.00 -
P/EPS 15.91 16.89 15.55 15.35 0.00 14.68 0.00 -
EY 6.28 5.92 6.43 6.52 0.00 6.81 0.00 -
DY 1.94 1.85 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.39 1.79 1.48 0.00 1.30 0.00 -

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 ⃤ & 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