[REDTONE] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 330.32%
YoY- 118.03%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Revenue 171,123 75,320 137,150 128,018 166,947 128,653 84,322 14.91%
PBT 33,050 10,920 18,274 6,926 -26,692 -5,634 9,271 28.36%
Tax -10,008 -4,011 -6,830 -591 -12,866 -2,083 -2,416 32.20%
NP 23,042 6,909 11,444 6,335 -39,558 -7,717 6,855 26.89%
-
NP to SH 21,275 7,861 13,693 5,577 -30,937 -7,756 8,448 19.89%
-
Tax Rate 30.28% 36.73% 37.38% 8.53% - - 26.06% -
Total Cost 148,081 68,411 125,706 121,683 206,505 136,370 77,467 13.57%
-
Net Worth 168,426 0 154,203 140,290 130,874 177,162 150,413 2.24%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Div 7,729 - - - - - - -
Div Payout % 36.33% - - - - - - -
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Net Worth 168,426 0 154,203 140,290 130,874 177,162 150,413 2.24%
NOSH 782,453 772,952 758,228 758,228 757,377 782,173 516,885 8.48%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
NP Margin 13.47% 9.17% 8.34% 4.95% -23.69% -6.00% 8.13% -
ROE 12.63% 0.00% 8.88% 3.98% -23.64% -4.38% 5.62% -
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
RPS 22.14 9.74 17.74 16.56 22.32 16.45 16.31 6.18%
EPS 2.75 1.02 1.77 0.72 -4.14 -0.99 1.63 10.82%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.00 0.1995 0.1815 0.175 0.2265 0.291 -5.52%
Adjusted Per Share Value based on latest NOSH - 758,228
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
RPS 21.87 9.63 17.53 16.36 21.34 16.44 10.78 14.90%
EPS 2.72 1.00 1.75 0.71 -3.95 -0.99 1.08 19.89%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2153 0.00 0.1971 0.1793 0.1673 0.2264 0.1922 2.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 27/02/15 -
Price 0.30 0.30 0.19 0.355 0.30 0.56 0.775 -
P/RPS 1.36 3.08 1.07 2.14 1.34 3.40 4.75 -21.78%
P/EPS 10.90 29.50 10.73 49.20 -7.25 -56.47 47.42 -25.08%
EY 9.17 3.39 9.32 2.03 -13.79 -1.77 2.11 33.45%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.95 1.96 1.71 2.47 2.66 -12.09%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 28/02/15 CAGR
Date 21/05/20 - 19/03/19 19/03/18 21/03/17 23/03/16 - -
Price 0.46 0.00 0.26 0.275 0.49 0.55 0.00 -
P/RPS 2.08 0.00 1.47 1.66 2.20 3.34 0.00 -
P/EPS 16.71 0.00 14.68 38.11 -11.85 -55.47 0.00 -
EY 5.98 0.00 6.81 2.62 -8.44 -1.80 0.00 -
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.00 1.30 1.52 2.80 2.43 0.00 -

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