[REDTONE] YoY Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 189.82%
YoY- 194.99%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
Revenue 227,624 0 120,888 120,932 153,784 92,132 136,684 10.55%
PBT 42,496 0 14,644 4,828 -6,848 2,876 20,048 15.92%
Tax -7,092 0 -6,548 -1,268 -80 -356 -2,188 26.01%
NP 35,404 0 8,096 3,560 -6,928 2,520 17,860 14.40%
-
NP to SH 32,272 0 10,804 4,396 -4,628 2,152 17,720 12.51%
-
Tax Rate 16.69% - 44.71% 26.26% - 12.38% 10.91% -
Total Cost 192,220 0 112,792 117,372 160,712 89,612 118,824 9.92%
-
Net Worth 174,801 0 146,203 131,220 148,757 125,353 144,478 3.81%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
Div - - - - - - 22,150 -
Div Payout % - - - - - - 125.00% -
Equity
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
Net Worth 174,801 0 146,203 131,220 148,757 125,353 144,478 3.81%
NOSH 758,805 773,564 758,228 732,666 826,428 537,999 503,409 8.40%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
NP Margin 15.55% 0.00% 6.70% 2.94% -4.51% 2.74% 13.07% -
ROE 18.46% 0.00% 7.39% 3.35% -3.11% 1.72% 12.26% -
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
RPS 29.44 0.00 15.63 16.51 18.61 17.12 27.15 1.60%
EPS 4.20 0.00 1.40 0.60 -0.56 0.40 3.52 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.40 -
NAPS 0.2261 0.00 0.189 0.1791 0.18 0.233 0.287 -4.58%
Adjusted Per Share Value based on latest NOSH - 732,666
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
RPS 29.09 0.00 15.45 15.46 19.65 11.77 17.47 10.54%
EPS 4.12 0.00 1.38 0.56 -0.59 0.28 2.26 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.83 -
NAPS 0.2234 0.00 0.1869 0.1677 0.1901 0.1602 0.1846 3.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 29/08/14 -
Price 0.46 0.255 0.265 0.435 0.40 0.72 0.785 -
P/RPS 1.56 0.00 1.70 2.64 2.15 0.00 2.89 -11.41%
P/EPS 11.02 0.00 18.97 72.50 -71.43 0.00 22.30 -12.94%
EY 9.07 0.00 5.27 1.38 -1.40 0.00 4.48 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.61 -
P/NAPS 2.03 0.00 1.40 2.43 2.22 0.00 2.74 -5.72%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
Date 25/11/19 - 20/09/18 20/09/17 26/09/16 28/09/15 30/10/14 -
Price 0.54 0.00 0.26 0.425 0.35 0.65 0.765 -
P/RPS 1.83 0.00 1.66 2.57 1.88 0.00 2.82 -8.15%
P/EPS 12.94 0.00 18.62 70.83 -62.50 0.00 21.73 -9.69%
EY 7.73 0.00 5.37 1.41 -1.60 0.00 4.60 10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.75 -
P/NAPS 2.39 0.00 1.38 2.37 1.94 0.00 2.67 -2.15%

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