[REDTONE] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
Revenue 155,406 153,784 0 0 116,196 92,132 150,365 2.34%
PBT -9,422 -6,848 0 0 4,130 2,876 14,475 -
Tax -716 -80 0 0 -3,844 -356 -3,500 -67.24%
NP -10,138 -6,928 0 0 286 2,520 10,975 -
-
NP to SH -7,582 -4,628 0 0 1,872 2,152 11,382 -
-
Tax Rate - - - - 93.08% 12.38% 24.18% -
Total Cost 165,544 160,712 0 0 115,910 89,612 139,390 12.85%
-
Net Worth 139,054 148,757 141,356 177,236 184,236 125,353 120,294 10.72%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
Div - - - - - - 5,743 -
Div Payout % - - - - - - 50.46% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
Net Worth 139,054 148,757 141,356 177,236 184,236 125,353 120,294 10.72%
NOSH 757,363 826,428 781,837 782,499 780,000 537,999 522,110 29.89%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
NP Margin -6.52% -4.51% 0.00% 0.00% 0.25% 2.74% 7.30% -
ROE -5.45% -3.11% 0.00% 0.00% 1.02% 1.72% 9.46% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
RPS 20.11 18.61 0.00 0.00 14.90 17.12 28.80 -22.32%
EPS -0.96 -0.56 0.00 0.00 0.24 0.40 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 0.1799 0.18 0.1808 0.2265 0.2362 0.233 0.2304 -15.97%
Adjusted Per Share Value based on latest NOSH - 782,173
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
RPS 19.86 19.65 0.00 0.00 14.85 11.77 19.22 2.33%
EPS -0.97 -0.59 0.00 0.00 0.24 0.28 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
NAPS 0.1777 0.1901 0.1807 0.2265 0.2355 0.1602 0.1537 10.74%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 29/05/15 -
Price 0.34 0.40 0.535 0.56 0.62 0.72 0.76 -
P/RPS 1.69 2.15 0.00 0.00 4.16 0.00 2.64 -26.92%
P/EPS -34.66 -71.43 0.00 0.00 258.33 0.00 34.86 -
EY -2.89 -1.40 0.00 0.00 0.39 0.00 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 1.89 2.22 2.96 2.47 2.62 0.00 3.30 -32.42%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 31/05/15 CAGR
Date 15/12/16 26/09/16 24/06/16 23/03/16 17/12/15 28/09/15 31/07/15 -
Price 0.295 0.35 0.44 0.55 0.62 0.65 0.72 -
P/RPS 1.47 1.88 0.00 0.00 4.16 0.00 2.50 -31.16%
P/EPS -30.07 -62.50 0.00 0.00 258.33 0.00 33.03 -
EY -3.33 -1.60 0.00 0.00 0.39 0.00 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
P/NAPS 1.64 1.94 2.43 2.43 2.62 0.00 3.13 -36.52%

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