[REDTONE] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 9.14%
YoY- 163.28%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Revenue 202,064 0 120,268 118,652 155,406 116,196 157,956 4.95%
PBT 37,358 0 13,624 5,566 -9,422 4,130 21,080 11.90%
Tax -7,204 0 -6,288 -942 -716 -3,844 -2,828 20.17%
NP 30,154 0 7,336 4,624 -10,138 286 18,252 10.37%
-
NP to SH 27,492 0 10,378 4,798 -7,582 1,872 19,450 7.03%
-
Tax Rate 19.28% - 46.15% 16.92% - 93.08% 13.42% -
Total Cost 171,910 0 112,932 114,028 165,544 115,910 139,704 4.16%
-
Net Worth 172,831 0 148,756 139,672 139,054 184,236 151,730 2.59%
Dividend
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Div 15,465 - - - - - 11,201 6.54%
Div Payout % 56.26% - - - - - 57.59% -
Equity
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Net Worth 172,831 0 148,756 139,672 139,054 184,236 151,730 2.59%
NOSH 759,255 773,564 758,228 758,143 757,363 780,000 509,162 8.17%
Ratio Analysis
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
NP Margin 14.92% 0.00% 6.10% 3.90% -6.52% 0.25% 11.56% -
ROE 15.91% 0.00% 6.98% 3.44% -5.45% 1.02% 12.82% -
Per Share
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
RPS 26.13 0.00 15.55 15.35 20.11 14.90 31.02 -3.31%
EPS 3.58 0.00 1.36 0.64 -0.96 0.24 3.82 -1.26%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.20 -1.85%
NAPS 0.2235 0.00 0.1923 0.1807 0.1799 0.2362 0.298 -5.49%
Adjusted Per Share Value based on latest NOSH - 758,143
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
RPS 26.08 0.00 15.52 15.31 20.06 15.00 20.39 4.95%
EPS 3.55 0.00 1.34 0.62 -0.98 0.24 2.51 7.05%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 1.45 6.52%
NAPS 0.223 0.00 0.192 0.1803 0.1795 0.2378 0.1958 2.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Date 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 28/11/14 -
Price 0.535 0.175 0.21 0.405 0.34 0.62 0.735 -
P/RPS 2.05 0.00 1.35 2.64 1.69 4.16 2.37 -2.81%
P/EPS 15.05 0.00 15.65 65.25 -34.66 258.33 19.24 -4.71%
EY 6.65 0.00 6.39 1.53 -2.89 0.39 5.20 4.95%
DY 3.74 0.00 0.00 0.00 0.00 0.00 2.99 4.49%
P/NAPS 2.39 0.00 1.09 2.24 1.89 2.62 2.47 -0.64%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Date 20/02/20 - 17/12/18 15/12/17 15/12/16 17/12/15 20/01/15 -
Price 0.515 0.00 0.17 0.36 0.295 0.62 0.74 -
P/RPS 1.97 0.00 1.09 2.35 1.47 4.16 2.39 -3.72%
P/EPS 14.49 0.00 12.67 58.00 -30.07 258.33 19.37 -5.54%
EY 6.90 0.00 7.89 1.72 -3.33 0.39 5.16 5.87%
DY 3.88 0.00 0.00 0.00 0.00 0.00 2.97 5.39%
P/NAPS 2.30 0.00 0.88 1.99 1.64 2.62 2.48 -1.47%

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