[REDTONE] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -14.91%
YoY- 141.33%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Revenue 184,785 0 140,722 115,504 153,513 0 157,990 3.12%
PBT 32,264 0 19,441 4,105 -11,262 0 19,044 10.91%
Tax -10,870 0 -7,530 -840 -1,205 0 -3,950 22.00%
NP 21,393 0 11,910 3,265 -12,468 0 15,093 7.09%
-
NP to SH 19,729 0 14,082 4,082 -9,878 0 17,170 2.76%
-
Tax Rate 33.69% - 38.73% 20.46% - - 20.74% -
Total Cost 163,392 0 128,812 112,238 165,981 0 142,897 2.66%
-
Net Worth 168,426 0 154,203 140,290 130,874 177,236 151,720 2.07%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Div 10,306 - - - - - 7,646 6.04%
Div Payout % 52.24% - - - - - 44.53% -
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Net Worth 168,426 0 154,203 140,290 130,874 177,236 151,720 2.07%
NOSH 782,453 772,952 758,228 758,228 757,377 782,499 521,376 8.30%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
NP Margin 11.58% 0.00% 8.46% 2.83% -8.12% 0.00% 9.55% -
ROE 11.71% 0.00% 9.13% 2.91% -7.55% 0.00% 11.32% -
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
RPS 23.91 0.00 18.21 14.94 20.53 0.00 30.30 -4.54%
EPS 2.57 0.00 1.84 0.55 -1.25 0.00 3.29 -4.73%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 1.47 -1.94%
NAPS 0.2179 0.00 0.1995 0.1815 0.175 0.2265 0.291 -5.52%
Adjusted Per Share Value based on latest NOSH - 758,228
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
RPS 23.85 0.00 18.16 14.91 19.81 0.00 20.39 3.12%
EPS 2.55 0.00 1.82 0.53 -1.27 0.00 2.22 2.75%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.99 5.97%
NAPS 0.2174 0.00 0.199 0.1811 0.1689 0.2287 0.1958 2.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 27/02/15 -
Price 0.30 0.30 0.19 0.355 0.30 0.56 0.775 -
P/RPS 1.25 0.00 1.04 2.38 1.46 0.00 2.56 -13.13%
P/EPS 11.75 0.00 10.43 67.21 -22.71 0.00 23.53 -12.75%
EY 8.51 0.00 9.59 1.49 -4.40 0.00 4.25 14.61%
DY 4.44 0.00 0.00 0.00 0.00 0.00 1.89 18.26%
P/NAPS 1.38 0.00 0.95 1.96 1.71 2.47 2.66 -12.09%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Date 21/05/20 - 19/03/19 19/03/18 21/03/17 23/03/16 30/04/15 -
Price 0.46 0.00 0.26 0.275 0.49 0.55 0.79 -
P/RPS 1.92 0.00 1.43 1.84 2.39 0.00 2.61 -5.85%
P/EPS 18.02 0.00 14.27 52.06 -37.09 0.00 23.99 -5.46%
EY 5.55 0.00 7.01 1.92 -2.70 0.00 4.17 5.77%
DY 2.90 0.00 0.00 0.00 0.00 0.00 1.86 9.11%
P/NAPS 2.11 0.00 1.30 1.52 2.80 2.43 2.71 -4.79%

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