[REDTONE] YoY 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
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 140,722 115,504 153,513 0 157,990 143,312 130,437 1.28%
PBT 19,441 4,105 -11,262 0 19,044 24,150 16,448 2.86%
Tax -7,530 -840 -1,205 0 -3,950 -4,300 -3,250 15.23%
NP 11,910 3,265 -12,468 0 15,093 19,850 13,197 -1.71%
-
NP to SH 14,082 4,082 -9,878 0 17,170 19,573 13,208 1.08%
-
Tax Rate 38.73% 20.46% - - 20.74% 17.81% 19.76% -
Total Cost 128,812 112,238 165,981 0 142,897 123,461 117,240 1.60%
-
Net Worth 154,203 140,290 130,874 177,236 151,720 129,892 96,571 8.21%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - 7,646 - - -
Div Payout % - - - - 44.53% - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 154,203 140,290 130,874 177,236 151,720 129,892 96,571 8.21%
NOSH 758,228 758,228 757,377 782,499 521,376 506,206 478,550 8.07%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 8.46% 2.83% -8.12% 0.00% 9.55% 13.85% 10.12% -
ROE 9.13% 2.91% -7.55% 0.00% 11.32% 15.07% 13.68% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 18.21 14.94 20.53 0.00 30.30 28.31 27.26 -6.58%
EPS 1.84 0.55 -1.25 0.00 3.29 3.87 2.76 -6.61%
DPS 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.1995 0.1815 0.175 0.2265 0.291 0.2566 0.2018 -0.19%
Adjusted Per Share Value based on latest NOSH - 782,173
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 17.98 14.76 19.62 0.00 20.19 18.32 16.67 1.28%
EPS 1.80 0.52 -1.26 0.00 2.19 2.50 1.69 1.06%
DPS 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.1971 0.1793 0.1673 0.2265 0.1939 0.166 0.1234 8.22%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 27/02/15 28/02/14 28/02/13 -
Price 0.19 0.355 0.30 0.56 0.775 0.67 0.39 -
P/RPS 1.04 2.38 1.46 0.00 2.56 2.37 1.43 -5.23%
P/EPS 10.43 67.21 -22.71 0.00 23.53 17.33 14.13 -4.99%
EY 9.59 1.49 -4.40 0.00 4.25 5.77 7.08 5.25%
DY 0.00 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.95 1.96 1.71 2.47 2.66 2.61 1.93 -11.27%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 CAGR
Date 19/03/19 19/03/18 21/03/17 23/03/16 30/04/15 23/04/14 24/04/13 -
Price 0.26 0.275 0.49 0.55 0.79 0.775 0.43 -
P/RPS 1.43 1.84 2.39 0.00 2.61 2.74 1.58 -1.66%
P/EPS 14.27 52.06 -37.09 0.00 23.99 20.04 15.58 -1.47%
EY 7.01 1.92 -2.70 0.00 4.17 4.99 6.42 1.49%
DY 0.00 0.00 0.00 0.00 1.86 0.00 0.00 -
P/NAPS 1.30 1.52 2.80 2.43 2.71 3.02 2.13 -7.99%

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