[REDTONE] YoY TTM Result on 31-Oct-2018 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 54.03%
YoY- 593.13%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 153,188 206,949 60,134 119,044 138,148 168,198 66,936 17.35%
PBT 18,491 37,392 6,812 10,801 2,894 -30,847 1,538 61.73%
Tax -11,015 -9,879 -3,144 -4,485 -978 -11,944 -2,370 34.58%
NP 7,476 27,513 3,668 6,316 1,916 -42,791 -832 -
-
NP to SH 5,799 25,024 5,189 8,983 1,296 -34,515 -1,098 -
-
Tax Rate 59.57% 26.42% 46.15% 41.52% 33.79% - 154.10% -
Total Cost 145,712 179,436 56,466 112,728 136,232 210,989 67,768 15.95%
-
Net Worth 162,629 172,831 0 148,756 139,672 139,054 188,015 -2.76%
Dividend
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 13,913 7,729 - - - - - -
Div Payout % 239.92% 30.89% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 162,629 172,831 0 148,756 139,672 139,054 188,015 -2.76%
NOSH 782,453 759,255 773,564 758,228 758,143 757,363 795,999 -0.33%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 4.88% 13.29% 6.10% 5.31% 1.39% -25.44% -1.24% -
ROE 3.57% 14.48% 0.00% 6.04% 0.93% -24.82% -0.58% -
Per Share
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 19.82 26.76 7.77 15.39 17.87 21.76 8.41 18.02%
EPS 0.75 3.24 0.67 1.16 0.17 -4.47 -0.14 -
DPS 1.80 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.2235 0.00 0.1923 0.1807 0.1799 0.2362 -2.21%
Adjusted Per Share Value based on latest NOSH - 758,228
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 19.77 26.71 7.76 15.36 17.83 21.71 8.64 17.35%
EPS 0.75 3.23 0.67 1.16 0.17 -4.45 -0.14 -
DPS 1.80 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.223 0.00 0.192 0.1803 0.1795 0.2426 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.36 0.535 0.175 0.21 0.405 0.34 0.62 -
P/RPS 1.82 2.00 2.25 1.36 2.27 1.56 7.37 -23.69%
P/EPS 47.98 16.53 26.09 18.08 241.55 -7.61 -449.47 -
EY 2.08 6.05 3.83 5.53 0.41 -13.13 -0.22 -
DY 5.00 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.39 0.00 1.09 2.24 1.89 2.62 -7.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 19/02/21 20/02/20 - 17/12/18 15/12/17 15/12/16 - -
Price 0.42 0.515 0.00 0.17 0.36 0.295 0.00 -
P/RPS 2.12 1.92 0.00 1.10 2.01 1.36 0.00 -
P/EPS 55.98 15.91 0.00 14.64 214.71 -6.61 0.00 -
EY 1.79 6.28 0.00 6.83 0.47 -15.14 0.00 -
DY 4.29 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.30 0.00 0.88 1.99 1.64 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