[REDTONE] YoY TTM 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- -42.24%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 CAGR
Revenue 179,697 153,188 206,949 60,134 119,044 138,148 168,198 1.28%
PBT 50,869 18,491 37,392 6,812 10,801 2,894 -30,847 -
Tax -15,202 -11,015 -9,879 -3,144 -4,485 -978 -11,944 4.77%
NP 35,667 7,476 27,513 3,668 6,316 1,916 -42,791 -
-
NP to SH 32,271 5,799 25,024 5,189 8,983 1,296 -34,515 -
-
Tax Rate 29.88% 59.57% 26.42% 46.15% 41.52% 33.79% - -
Total Cost 144,030 145,712 179,436 56,466 112,728 136,232 210,989 -7.11%
-
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 13,913 13,913 7,729 - - - - -
Div Payout % 43.11% 239.92% 30.89% - - - - -
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 19.85% 4.88% 13.29% 6.10% 5.31% 1.39% -25.44% -
ROE 17.48% 3.57% 14.48% 0.00% 6.04% 0.93% -24.82% -
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 23.25 19.82 26.76 7.77 15.39 17.87 21.76 1.28%
EPS 4.18 0.75 3.24 0.67 1.16 0.17 -4.47 -
DPS 1.80 1.80 1.00 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 22.97 19.58 26.45 7.69 15.21 17.66 21.50 1.28%
EPS 4.12 0.74 3.20 0.66 1.15 0.17 -4.41 -
DPS 1.78 1.78 0.99 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 1.85 1.82 2.00 2.25 1.36 2.27 1.56 3.35%
P/EPS 10.30 47.98 16.53 26.09 18.08 241.55 -7.61 -
EY 9.71 2.08 6.05 3.83 5.53 0.41 -13.13 -
DY 4.19 5.00 1.87 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 1.98 2.12 1.92 0.00 1.10 2.01 1.36 7.53%
P/EPS 11.02 55.98 15.91 0.00 14.64 214.71 -6.61 -
EY 9.08 1.79 6.28 0.00 6.83 0.47 -15.14 -
DY 3.91 4.29 1.94 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