[REDTONE] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -42.59%
YoY- -42.59%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Revenue 208,231 181,237 178,925 75,320 137,150 60,134 119,044 84.23%
PBT 37,106 29,633 24,442 10,920 18,274 6,812 10,801 285.23%
Tax -10,554 -10,288 -10,070 -4,011 -6,830 -3,144 -4,485 154.77%
NP 26,552 19,345 14,372 6,909 11,444 3,668 6,316 380.32%
-
NP to SH 24,719 19,139 15,362 7,861 13,693 5,189 8,983 202.28%
-
Tax Rate 28.44% 34.72% 41.20% 36.73% 37.38% 46.15% 41.52% -
Total Cost 181,679 161,892 164,553 68,411 125,706 56,466 112,728 68.46%
-
Net Worth 174,801 165,798 159,150 0 154,203 0 148,756 19.28%
Dividend
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Div 7,729 7,729 - - - - - -
Div Payout % 31.27% 40.39% - - - - - -
Equity
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Net Worth 174,801 165,798 159,150 0 154,203 0 148,756 19.28%
NOSH 758,805 758,479 758,325 772,952 758,228 773,564 758,228 0.08%
Ratio Analysis
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
NP Margin 12.75% 10.67% 8.03% 9.17% 8.34% 6.10% 5.31% -
ROE 14.14% 11.54% 9.65% 0.00% 8.88% 0.00% 6.04% -
Per Share
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
RPS 26.93 23.45 23.15 9.74 17.74 7.77 15.39 84.31%
EPS 3.20 2.48 1.99 1.02 1.77 0.67 1.16 203.10%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2261 0.2145 0.2059 0.00 0.1995 0.00 0.1923 19.35%
Adjusted Per Share Value based on latest NOSH - 772,952
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
RPS 26.87 23.39 23.09 9.72 17.70 7.76 15.36 84.25%
EPS 3.19 2.47 1.98 1.01 1.77 0.67 1.16 202.07%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2256 0.214 0.2054 0.00 0.199 0.00 0.192 19.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Date 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 -
Price 0.46 0.36 0.325 0.30 0.19 0.175 0.21 -
P/RPS 1.71 1.54 1.40 3.08 1.07 2.25 1.36 28.43%
P/EPS 14.39 14.54 16.35 29.50 10.73 26.09 18.08 -22.07%
EY 6.95 6.88 6.12 3.39 9.32 3.83 5.53 28.37%
DY 2.17 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.68 1.58 0.00 0.95 0.00 1.09 97.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 CAGR
Date 25/11/19 26/08/19 25/06/19 - 19/03/19 - 17/12/18 -
Price 0.54 0.385 0.305 0.00 0.26 0.00 0.17 -
P/RPS 2.00 1.64 1.32 0.00 1.47 0.00 1.10 92.19%
P/EPS 16.89 15.55 15.35 0.00 14.68 0.00 14.64 16.90%
EY 5.92 6.43 6.52 0.00 6.81 0.00 6.83 -14.46%
DY 1.85 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.79 1.48 0.00 1.30 0.00 0.88 197.98%

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