[REDTONE] YoY Cumulative 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- 118.29%
YoY- 163.28%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Revenue 101,032 0 60,134 59,326 77,703 58,098 78,978 4.95%
PBT 18,679 0 6,812 2,783 -4,711 2,065 10,540 11.90%
Tax -3,602 0 -3,144 -471 -358 -1,922 -1,414 20.17%
NP 15,077 0 3,668 2,312 -5,069 143 9,126 10.37%
-
NP to SH 13,746 0 5,189 2,399 -3,791 936 9,725 7.03%
-
Tax Rate 19.28% - 46.15% 16.92% - 93.08% 13.42% -
Total Cost 85,955 0 56,466 57,014 82,772 57,955 69,852 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 7,732 - - - - - 5,600 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 7.95% 0.00% 3.49% 1.72% -2.73% 0.51% 6.41% -
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 13.07 0.00 7.77 7.68 10.05 7.45 15.51 -3.30%
EPS 1.79 0.00 0.68 0.32 -0.48 0.12 1.91 -1.26%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.10 -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 13.04 0.00 7.76 7.66 10.03 7.50 10.19 4.96%
EPS 1.77 0.00 0.67 0.31 -0.49 0.12 1.26 6.90%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.72 6.66%
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 4.09 0.00 2.70 5.28 3.38 8.32 4.74 -2.85%
P/EPS 30.10 0.00 31.31 130.49 -69.32 516.67 38.48 -4.71%
EY 3.32 0.00 3.19 0.77 -1.44 0.19 2.60 4.92%
DY 1.87 0.00 0.00 0.00 0.00 0.00 1.50 4.42%
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 3.94 0.00 2.19 4.69 2.93 8.32 4.77 -3.68%
P/EPS 28.97 0.00 25.34 115.99 -60.15 516.67 38.74 -5.55%
EY 3.45 0.00 3.95 0.86 -1.66 0.19 2.58 5.87%
DY 1.94 0.00 0.00 0.00 0.00 0.00 1.49 5.32%
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