[REDTONE] YoY TTM Result on 31-Jul-2018 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 53.02%
YoY- 395.49%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 157,203 208,231 61,830 118,225 148,312 164,006 71,387 16.48%
PBT 17,057 37,106 7,354 9,226 -1,680 -26,503 3,935 32.78%
Tax -11,184 -10,554 -2,819 -3,132 -1,163 -13,438 -2,086 38.35%
NP 5,873 26,552 4,535 6,094 -2,843 -39,941 1,849 25.03%
-
NP to SH 4,354 24,719 5,832 7,795 -2,638 -31,483 1,657 20.53%
-
Tax Rate 65.57% 28.44% 38.33% 33.95% - - 53.01% -
Total Cost 151,330 181,679 57,295 112,131 151,155 203,947 69,538 16.22%
-
Net Worth 152,271 174,801 0 146,203 131,220 148,757 0 -
Dividend
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 13,913 7,729 - - - - - -
Div Payout % 319.55% 31.27% - - - - - -
Equity
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 152,271 174,801 0 146,203 131,220 148,757 0 -
NOSH 782,453 758,805 773,564 758,228 732,666 826,428 537,999 7.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 3.74% 12.75% 7.33% 5.15% -1.92% -24.35% 2.59% -
ROE 2.86% 14.14% 0.00% 5.33% -2.01% -21.16% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 20.34 26.93 7.99 15.28 20.24 19.85 13.27 8.60%
EPS 0.56 3.20 0.75 1.01 -0.36 -3.81 0.31 12.11%
DPS 1.80 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.2261 0.00 0.189 0.1791 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 758,228
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 20.36 26.97 8.01 15.31 19.21 21.24 9.25 16.47%
EPS 0.56 3.20 0.76 1.01 -0.34 -4.08 0.21 20.87%
DPS 1.80 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.2264 0.00 0.1893 0.1699 0.1927 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.33 0.46 0.255 0.265 0.435 0.40 0.72 -
P/RPS 1.62 1.71 3.19 1.73 2.15 2.02 5.43 -20.85%
P/EPS 58.58 14.39 33.82 26.30 -120.82 -10.50 233.77 -23.47%
EY 1.71 6.95 2.96 3.80 -0.83 -9.52 0.43 30.58%
DY 5.45 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.03 0.00 1.40 2.43 2.22 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 19/11/20 25/11/19 - 20/09/18 20/09/17 26/09/16 - -
Price 0.37 0.54 0.00 0.26 0.425 0.35 0.00 -
P/RPS 1.82 2.00 0.00 1.70 2.10 1.76 0.00 -
P/EPS 65.68 16.89 0.00 25.80 -118.04 -9.19 0.00 -
EY 1.52 5.92 0.00 3.88 -0.85 -10.88 0.00 -
DY 4.86 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.39 0.00 1.38 2.37 1.94 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