[REDTONE] YoY TTM Result on 28-Feb-2015 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -13.13%
YoY- -71.71%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 128,018 166,947 128,653 84,322 151,704 120,564 107,275 3.02%
PBT 6,926 -26,692 -5,634 9,271 39,440 15,239 -7,301 -
Tax -591 -12,866 -2,083 -2,416 -9,288 -2,823 -1,225 -11.57%
NP 6,335 -39,558 -7,717 6,855 30,152 12,416 -8,526 -
-
NP to SH 5,577 -30,937 -7,756 8,448 29,866 12,378 -8,338 -
-
Tax Rate 8.53% - - 26.06% 23.55% 18.52% - -
Total Cost 121,683 206,505 136,370 77,467 121,552 108,148 115,801 0.83%
-
Net Worth 140,290 130,874 177,162 150,413 129,259 96,568 73,785 11.45%
Dividend
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - 7,175 - - -
Div Payout % - - - - 24.02% - - -
Equity
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 140,290 130,874 177,162 150,413 129,259 96,568 73,785 11.45%
NOSH 758,228 757,377 782,173 516,885 503,737 478,536 426,999 10.17%
Ratio Analysis
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 4.95% -23.69% -6.00% 8.13% 19.88% 10.30% -7.95% -
ROE 3.98% -23.64% -4.38% 5.62% 23.11% 12.82% -11.30% -
Per Share
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 16.56 22.32 16.45 16.31 30.12 25.19 25.12 -6.78%
EPS 0.72 -4.14 -0.99 1.63 5.93 2.59 -1.95 -
DPS 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
NAPS 0.1815 0.175 0.2265 0.291 0.2566 0.2018 0.1728 0.83%
Adjusted Per Share Value based on latest NOSH - 516,885
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 16.52 21.55 16.60 10.88 19.58 15.56 13.84 3.03%
EPS 0.72 -3.99 -1.00 1.09 3.85 1.60 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
NAPS 0.1811 0.1689 0.2286 0.1941 0.1668 0.1246 0.0952 11.46%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/01/18 31/01/17 29/01/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.355 0.30 0.56 0.775 0.67 0.39 0.28 -
P/RPS 2.14 1.34 3.40 4.75 2.22 1.55 1.11 11.71%
P/EPS 49.20 -7.25 -56.47 47.42 11.30 15.08 -14.34 -
EY 2.03 -13.79 -1.77 2.11 8.85 6.63 -6.97 -
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 1.96 1.71 2.47 2.66 2.61 1.93 1.62 3.26%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 19/03/18 21/03/17 23/03/16 - 23/04/14 24/04/13 24/04/12 -
Price 0.275 0.49 0.55 0.00 0.775 0.43 0.25 -
P/RPS 1.66 2.20 3.34 0.00 2.57 1.71 1.00 8.92%
P/EPS 38.11 -11.85 -55.47 0.00 13.07 16.62 -12.80 -
EY 2.62 -8.44 -1.80 0.00 7.65 6.02 -7.81 -
DY 0.00 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 1.52 2.80 2.43 0.00 3.02 2.13 1.45 0.79%

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