[REDTONE] YoY Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- -13.01%
YoY- -90.38%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 120,268 118,652 155,406 116,196 157,956 133,128 114,702 0.80%
PBT 13,624 5,566 -9,422 4,130 21,080 23,422 12,190 1.89%
Tax -6,288 -942 -716 -3,844 -2,828 -3,310 -280 69.14%
NP 7,336 4,624 -10,138 286 18,252 20,112 11,910 -7.85%
-
NP to SH 10,378 4,798 -7,582 1,872 19,450 19,386 11,964 -2.37%
-
Tax Rate 46.15% 16.92% - 93.08% 13.42% 14.13% 2.30% -
Total Cost 112,932 114,028 165,544 115,910 139,704 113,016 102,792 1.60%
-
Net Worth 148,756 139,672 139,054 184,236 151,730 125,504 93,654 8.12%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - 11,201 - - -
Div Payout % - - - - 57.59% - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 148,756 139,672 139,054 184,236 151,730 125,504 93,654 8.12%
NOSH 758,228 758,143 757,363 780,000 509,162 504,843 478,560 8.08%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 6.10% 3.90% -6.52% 0.25% 11.56% 15.11% 10.38% -
ROE 6.98% 3.44% -5.45% 1.02% 12.82% 15.45% 12.77% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 15.55 15.35 20.11 14.90 31.02 26.37 23.97 -7.04%
EPS 1.36 0.64 -0.96 0.24 3.82 3.84 2.50 -9.77%
DPS 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
NAPS 0.1923 0.1807 0.1799 0.2362 0.298 0.2486 0.1957 -0.29%
Adjusted Per Share Value based on latest NOSH - 795,999
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 15.52 15.31 20.06 15.00 20.39 17.18 14.80 0.80%
EPS 1.34 0.62 -0.98 0.24 2.51 2.50 1.54 -2.32%
DPS 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 0.192 0.1803 0.1795 0.2378 0.1958 0.162 0.1209 8.12%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 28/11/14 29/11/13 30/11/12 -
Price 0.21 0.405 0.34 0.62 0.735 0.695 0.38 -
P/RPS 1.35 2.64 1.69 4.16 2.37 2.64 1.59 -2.72%
P/EPS 15.65 65.25 -34.66 258.33 19.24 18.10 15.20 0.49%
EY 6.39 1.53 -2.89 0.39 5.20 5.53 6.58 -0.49%
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 1.09 2.24 1.89 2.62 2.47 2.80 1.94 -9.27%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/12/18 15/12/17 15/12/16 17/12/15 20/01/15 27/01/14 22/01/13 -
Price 0.17 0.36 0.295 0.62 0.74 0.625 0.41 -
P/RPS 1.09 2.35 1.47 4.16 2.39 2.37 1.71 -7.32%
P/EPS 12.67 58.00 -30.07 258.33 19.37 16.28 16.40 -4.26%
EY 7.89 1.72 -3.33 0.39 5.16 6.14 6.10 4.44%
DY 0.00 0.00 0.00 0.00 2.97 0.00 0.00 -
P/NAPS 0.88 1.99 1.64 2.62 2.48 2.51 2.10 -13.66%

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