[REDTONE] YoY TTM 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- 46.1%
YoY- 91.62%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/08/14 CAGR
Revenue 208,231 61,830 118,225 148,312 164,006 71,387 109,365 13.50%
PBT 37,106 7,354 9,226 -1,680 -26,503 3,935 5,670 44.69%
Tax -10,554 -2,819 -3,132 -1,163 -13,438 -2,086 -3,022 27.88%
NP 26,552 4,535 6,094 -2,843 -39,941 1,849 2,648 57.35%
-
NP to SH 24,719 5,832 7,795 -2,638 -31,483 1,657 1,862 66.28%
-
Tax Rate 28.44% 38.33% 33.95% - - 53.01% 53.30% -
Total Cost 181,679 57,295 112,131 151,155 203,947 69,538 106,717 11.03%
-
Net Worth 174,801 0 146,203 131,220 148,757 0 144,478 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 7,729 - - - - - 5,537 6.77%
Div Payout % 31.27% - - - - - 297.40% -
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 0 144,478 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 12.75% 7.33% 5.15% -1.92% -24.35% 2.59% 2.42% -
ROE 14.14% 0.00% 5.33% -2.01% -21.16% 0.00% 1.29% -
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 26.93 7.99 15.28 20.24 19.85 13.27 21.72 4.31%
EPS 3.20 0.75 1.01 -0.36 -3.81 0.31 0.37 52.84%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.10 -1.85%
NAPS 0.2261 0.00 0.189 0.1791 0.18 0.00 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 26.87 7.98 15.26 19.14 21.17 9.21 14.11 13.50%
EPS 3.19 0.75 1.01 -0.34 -4.06 0.21 0.24 66.32%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.71 6.96%
NAPS 0.2256 0.00 0.1887 0.1693 0.192 0.00 0.1865 3.81%
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 1.71 3.19 1.73 2.15 2.02 5.43 3.61 -13.66%
P/EPS 14.39 33.82 26.30 -120.82 -10.50 233.77 212.23 -41.09%
EY 6.95 2.96 3.80 -0.83 -9.52 0.43 0.47 69.85%
DY 2.17 0.00 0.00 0.00 0.00 0.00 1.40 9.00%
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 - - -
Price 0.54 0.00 0.26 0.425 0.35 0.00 0.00 -
P/RPS 2.00 0.00 1.70 2.10 1.76 0.00 0.00 -
P/EPS 16.89 0.00 25.80 -118.04 -9.19 0.00 0.00 -
EY 5.92 0.00 3.88 -0.85 -10.88 0.00 0.00 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.00 1.38 2.37 1.94 0.00 0.00 -

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