[REDTONE] YoY TTM 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- 149.13%
YoY- 103.75%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 30/11/14 CAGR
Revenue 206,949 60,134 119,044 138,148 168,198 66,936 78,978 20.84%
PBT 37,392 6,812 10,801 2,894 -30,847 1,538 10,540 28.26%
Tax -9,879 -3,144 -4,485 -978 -11,944 -2,370 -1,414 46.53%
NP 27,513 3,668 6,316 1,916 -42,791 -832 9,126 24.22%
-
NP to SH 25,024 5,189 8,983 1,296 -34,515 -1,098 9,725 20.41%
-
Tax Rate 26.42% 46.15% 41.52% 33.79% - 154.10% 13.42% -
Total Cost 179,436 56,466 112,728 136,232 210,989 67,768 69,852 20.37%
-
Net Worth 172,831 0 148,756 139,672 139,054 188,015 151,722 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 7,729 - - - - - 5,537 6.77%
Div Payout % 30.89% - - - - - 56.94% -
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 0 148,756 139,672 139,054 188,015 151,722 2.59%
NOSH 759,255 773,564 758,228 758,143 757,363 795,999 509,134 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 13.29% 6.10% 5.31% 1.39% -25.44% -1.24% 11.56% -
ROE 14.48% 0.00% 6.04% 0.93% -24.82% -0.58% 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 26.76 7.77 15.39 17.87 21.76 8.41 15.51 11.31%
EPS 3.24 0.67 1.16 0.17 -4.47 -0.14 1.91 10.94%
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 26.71 7.76 15.36 17.83 21.71 8.64 10.19 20.85%
EPS 3.23 0.67 1.16 0.17 -4.45 -0.14 1.26 20.32%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.71 6.96%
NAPS 0.223 0.00 0.192 0.1803 0.1795 0.2426 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 2.00 2.25 1.36 2.27 1.56 7.37 4.74 -15.60%
P/EPS 16.53 26.09 18.08 241.55 -7.61 -449.47 38.48 -15.30%
EY 6.05 3.83 5.53 0.41 -13.13 -0.22 2.60 18.05%
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 - - -
Price 0.515 0.00 0.17 0.36 0.295 0.00 0.00 -
P/RPS 1.92 0.00 1.10 2.01 1.36 0.00 0.00 -
P/EPS 15.91 0.00 14.64 214.71 -6.61 0.00 0.00 -
EY 6.28 0.00 6.83 0.47 -15.14 0.00 0.00 -
DY 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 0.00 0.88 1.99 1.64 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