[REDTONE] YoY Annualized Quarter Result on 30-Apr-2016 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 177,906 211,459 156,525 0 150,365 141,758 142,048 3.22%
PBT 19,735 33,294 -3,384 0 14,475 12,369 33,663 -7.25%
Tax -10,627 -11,925 -2,081 0 -3,500 -4,130 -8,501 3.19%
NP 9,108 21,369 -5,465 0 10,975 8,239 25,162 -13.35%
-
NP to SH 6,759 21,840 -4,894 0 11,382 7,125 25,092 -16.89%
-
Tax Rate 53.85% 35.82% - - 24.18% 33.39% 25.25% -
Total Cost 168,798 190,090 161,990 0 139,390 133,519 116,886 5.32%
-
Net Worth 160,387 165,798 143,049 141,356 120,294 110,781 112,212 5.16%
Dividend
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
Div 13,913 7,729 - - 5,743 - 7,190 9.76%
Div Payout % 205.85% 35.39% - - 50.46% - 28.65% -
Equity
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 160,387 165,798 143,049 141,356 120,294 110,781 112,212 5.16%
NOSH 782,453 758,479 802,295 781,837 522,110 500,820 479,334 7.15%
Ratio Analysis
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 5.12% 10.11% -3.49% 0.00% 7.30% 5.81% 17.71% -
ROE 4.21% 13.17% -3.42% 0.00% 9.46% 6.43% 22.36% -
Per Share
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 23.02 27.36 19.51 0.00 28.80 28.31 29.63 -3.49%
EPS 0.89 2.85 -0.61 0.00 2.18 1.42 5.23 -22.10%
DPS 1.80 1.00 0.00 0.00 1.10 0.00 1.50 2.60%
NAPS 0.2075 0.2145 0.1783 0.1808 0.2304 0.2212 0.2341 -1.68%
Adjusted Per Share Value based on latest NOSH - 776,501
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 23.04 27.39 20.27 0.00 19.47 18.36 18.40 3.22%
EPS 0.88 2.83 -0.63 0.00 1.47 0.92 3.25 -16.83%
DPS 1.80 1.00 0.00 0.00 0.74 0.00 0.93 9.76%
NAPS 0.2077 0.2147 0.1853 0.1831 0.1558 0.1435 0.1453 5.17%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
Date 30/06/20 28/06/19 28/04/17 29/04/16 29/05/15 30/05/14 31/05/13 -
Price 0.38 0.36 0.49 0.535 0.76 0.735 0.71 -
P/RPS 1.65 1.32 2.51 0.00 2.64 2.60 2.40 -5.14%
P/EPS 43.46 12.74 -80.33 0.00 34.86 51.66 13.56 17.86%
EY 2.30 7.85 -1.24 0.00 2.87 1.94 7.37 -15.15%
DY 4.74 2.78 0.00 0.00 1.45 0.00 2.11 12.09%
P/NAPS 1.83 1.68 2.75 2.96 3.30 3.32 3.03 -6.86%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 CAGR
Date 19/08/20 26/08/19 19/06/17 24/06/16 31/07/15 31/07/14 31/07/13 -
Price 0.365 0.385 0.435 0.44 0.72 0.775 0.82 -
P/RPS 1.59 1.41 2.23 0.00 2.50 2.74 2.77 -7.53%
P/EPS 41.74 13.63 -71.31 0.00 33.03 54.48 15.66 14.83%
EY 2.40 7.34 -1.40 0.00 3.03 1.84 6.38 -12.88%
DY 4.93 2.60 0.00 0.00 1.53 0.00 1.83 15.00%
P/NAPS 1.76 1.79 2.44 2.43 3.13 3.50 3.50 -9.24%

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