[REDTONE] YoY Quarter Result on 28-Feb-2015 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ--%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 27,302 37,432 38,683 39,515 40,920 40,477 23,578 2.50%
PBT 296 -3,736 -7,891 3,743 6,402 6,241 888 -16.92%
Tax -159 -546 376 -1,549 -1,570 -2,298 -453 -16.19%
NP 137 -4,282 -7,515 2,194 4,832 3,943 435 -17.71%
-
NP to SH 663 -3,618 -7,196 3,153 4,987 3,924 427 7.70%
-
Tax Rate 53.72% - - 41.38% 24.52% 36.82% 51.01% -
Total Cost 27,165 41,714 46,198 37,321 36,088 36,534 23,143 2.74%
-
Net Worth 140,290 130,874 177,162 150,413 129,259 96,568 73,785 11.45%
Dividend
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 140,290 130,874 177,162 150,413 129,259 96,568 73,785 11.45%
NOSH 758,228 757,377 782,173 516,885 503,737 478,536 426,999 10.17%
Ratio Analysis
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 0.50% -11.44% -19.43% 5.55% 11.81% 9.74% 1.84% -
ROE 0.47% -2.76% -4.06% 2.10% 3.86% 4.06% 0.58% -
Per Share
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 3.53 5.01 4.95 7.64 8.12 8.46 5.52 -7.26%
EPS 0.09 -0.46 -0.92 0.61 0.99 0.82 0.10 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.175 0.2265 0.291 0.2566 0.2018 0.1728 0.83%
Adjusted Per Share Value based on latest NOSH - 516,885
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 3.49 4.78 4.94 5.05 5.23 5.17 3.01 2.52%
EPS 0.08 -0.46 -0.92 0.40 0.64 0.50 0.05 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1673 0.2264 0.1922 0.1652 0.1234 0.0943 11.45%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/01/18 31/01/17 29/01/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.355 0.30 0.56 0.775 0.67 0.39 0.28 -
P/RPS 10.05 5.99 11.32 10.14 8.25 4.61 5.07 12.23%
P/EPS 413.87 -62.01 -60.87 127.05 67.68 47.56 280.00 6.81%
EY 0.24 -1.61 -1.64 0.79 1.48 2.10 0.36 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.71 2.47 2.66 2.61 1.93 1.62 3.26%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 19/03/18 21/03/17 23/03/16 30/04/15 23/04/14 24/04/13 24/04/12 -
Price 0.275 0.49 0.55 0.79 0.775 0.43 0.25 -
P/RPS 7.79 9.79 11.12 10.33 9.54 5.08 4.53 9.57%
P/EPS 320.61 -101.28 -59.78 129.51 78.28 52.44 250.00 4.28%
EY 0.31 -0.99 -1.67 0.77 1.28 1.91 0.40 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.80 2.43 2.71 3.02 2.13 1.45 0.79%

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