[REDTONE] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Revenue 157,830 152,628 202,064 0 120,268 118,652 155,406 0.29%
PBT 56,732 34,870 37,358 0 13,624 5,566 -9,422 -
Tax -15,116 -7,558 -7,204 0 -6,288 -942 -716 80.38%
NP 41,616 27,312 30,154 0 7,336 4,624 -10,138 -
-
NP to SH 38,034 25,572 27,492 0 10,378 4,798 -7,582 -
-
Tax Rate 26.64% 21.67% 19.28% - 46.15% 16.92% - -
Total Cost 116,214 125,316 171,910 0 112,932 114,028 165,544 -6.61%
-
Net Worth 184,658 162,629 172,831 0 148,756 139,672 139,054 5.63%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Div - - 15,465 - - - - -
Div Payout % - - 56.26% - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 184,658 162,629 172,831 0 148,756 139,672 139,054 5.63%
NOSH 782,453 782,453 759,255 773,564 758,228 758,143 757,363 0.63%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 26.37% 17.89% 14.92% 0.00% 6.10% 3.90% -6.52% -
ROE 20.60% 15.72% 15.91% 0.00% 6.98% 3.44% -5.45% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
RPS 20.42 19.75 26.13 0.00 15.55 15.35 20.11 0.29%
EPS 4.92 3.30 3.58 0.00 1.36 0.64 -0.96 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2104 0.2235 0.00 0.1923 0.1807 0.1799 5.63%
Adjusted Per Share Value based on latest NOSH - 773,564
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
RPS 20.17 19.51 25.82 0.00 15.37 15.16 19.86 0.30%
EPS 4.86 3.27 3.51 0.00 1.33 0.61 -0.97 -
DPS 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
NAPS 0.236 0.2078 0.2209 0.00 0.1901 0.1785 0.1777 5.64%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 -
Price 0.43 0.36 0.535 0.175 0.21 0.405 0.34 -
P/RPS 2.11 1.82 2.05 0.00 1.35 2.64 1.69 4.38%
P/EPS 8.74 10.88 15.05 0.00 15.65 65.25 -34.66 -
EY 11.44 9.19 6.65 0.00 6.39 1.53 -2.89 -
DY 0.00 0.00 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.71 2.39 0.00 1.09 2.24 1.89 -0.93%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Date 16/02/22 19/02/21 20/02/20 - 17/12/18 15/12/17 15/12/16 -
Price 0.46 0.42 0.515 0.00 0.17 0.36 0.295 -
P/RPS 2.25 2.13 1.97 0.00 1.09 2.35 1.47 8.58%
P/EPS 9.35 12.70 14.49 0.00 12.67 58.00 -30.07 -
EY 10.70 7.88 6.90 0.00 7.89 1.72 -3.33 -
DY 0.00 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.00 2.30 0.00 0.88 1.99 1.64 3.19%

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