[REDTONE] QoQ TTM Result on 31-May-2015 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -80.39%
YoY- -76.74%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
Revenue 128,653 66,936 71,387 71,387 84,322 84,322 78,978 62.89%
PBT -5,634 1,538 3,935 3,935 9,271 9,271 10,540 -153.45%
Tax -2,083 -2,370 -2,086 -2,086 -2,416 -2,416 -1,414 47.31%
NP -7,717 -832 1,849 1,849 6,855 6,855 9,126 -184.56%
-
NP to SH -7,756 -1,098 1,657 1,657 8,448 8,448 9,725 -179.75%
-
Tax Rate - 154.10% 53.01% 53.01% 26.06% 26.06% 13.42% -
Total Cost 136,370 67,768 69,538 69,538 77,467 77,467 69,852 95.22%
-
Net Worth 177,162 188,015 0 132,568 0 150,413 0 -
Dividend
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
Div - - - - - - 5,537 -
Div Payout % - - - - - - 56.94% -
Equity
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
Net Worth 177,162 188,015 0 132,568 0 150,413 0 -
NOSH 782,173 795,999 537,999 575,384 516,885 516,885 509,134 53.62%
Ratio Analysis
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
NP Margin -6.00% -1.24% 2.59% 2.59% 8.13% 8.13% 11.56% -
ROE -4.38% -0.58% 0.00% 1.25% 0.00% 5.62% 0.00% -
Per Share
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
RPS 16.45 8.41 13.27 12.41 16.31 16.31 15.51 6.06%
EPS -0.99 -0.14 0.31 0.29 1.63 1.63 1.91 -151.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 0.2265 0.2362 0.00 0.2304 0.00 0.291 0.00 -
Adjusted Per Share Value based on latest NOSH - 575,384
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
RPS 16.60 8.64 9.21 9.21 10.88 10.88 10.19 62.90%
EPS -1.00 -0.14 0.21 0.21 1.09 1.09 1.26 -179.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
NAPS 0.2286 0.2426 0.00 0.1711 0.00 0.1941 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
Date 29/01/16 30/10/15 31/07/15 29/05/15 30/04/15 27/02/15 30/01/15 -
Price 0.56 0.62 0.72 0.76 0.79 0.775 0.74 -
P/RPS 3.40 7.37 5.43 6.13 4.84 4.75 4.77 -28.72%
P/EPS -56.47 -449.47 233.77 263.91 48.34 47.42 38.74 -245.76%
EY -1.77 -0.22 0.43 0.38 2.07 2.11 2.58 -168.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 2.47 2.62 0.00 3.30 0.00 2.66 0.00 -
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 31/05/15 30/04/15 28/02/15 31/01/15 CAGR
Date 23/03/16 - - - - - - -
Price 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -55.47 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 0.00 0.00 0.00 0.00 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