[REDTONE] YoY TTM Result on 31-May-2015 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -80.39%
YoY- -76.74%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 181,237 156,525 148,593 71,387 141,758 142,048 106,976 7.72%
PBT 29,633 -4,599 -24,072 3,935 12,369 33,662 3,234 36.70%
Tax -10,288 -866 -13,507 -2,086 -4,130 -8,500 -1,374 32.86%
NP 19,345 -5,465 -37,579 1,849 8,239 25,162 1,860 39.17%
-
NP to SH 19,139 -4,894 -29,788 1,657 7,125 25,092 2,148 36.16%
-
Tax Rate 34.72% - - 53.01% 33.39% 25.25% 42.49% -
Total Cost 161,892 161,990 186,172 69,538 133,519 116,886 105,116 6.28%
-
Net Worth 165,798 135,886 142,798 132,568 110,697 11,174,110 87,340 9.46%
Dividend
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 7,729 - - - - 7,175 - -
Div Payout % 40.39% - - - - 28.60% - -
Equity
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 165,798 135,886 142,798 132,568 110,697 11,174,110 87,340 9.46%
NOSH 758,479 762,121 776,501 575,384 500,443 478,343 475,192 6.82%
Ratio Analysis
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 10.67% -3.49% -25.29% 2.59% 5.81% 17.71% 1.74% -
ROE 11.54% -3.60% -20.86% 1.25% 6.44% 0.22% 2.46% -
Per Share
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 23.45 20.54 19.14 12.41 28.33 29.70 22.51 0.57%
EPS 2.48 -0.64 -3.84 0.29 1.42 5.25 0.45 27.23%
DPS 1.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.2145 0.1783 0.1839 0.2304 0.2212 23.36 0.1838 2.20%
Adjusted Per Share Value based on latest NOSH - 575,384
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 23.16 20.00 18.99 9.12 18.12 18.15 13.67 7.72%
EPS 2.45 -0.63 -3.81 0.21 0.91 3.21 0.27 36.51%
DPS 0.99 0.00 0.00 0.00 0.00 0.92 0.00 -
NAPS 0.2119 0.1737 0.1825 0.1694 0.1415 14.2809 0.1116 9.47%
Price Multiplier on Financial Quarter End Date
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 28/06/19 28/04/17 29/04/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.36 0.49 0.535 0.76 0.735 0.71 0.24 -
P/RPS 1.54 2.39 2.80 6.13 2.59 2.39 1.07 5.27%
P/EPS 14.54 -76.31 -13.95 263.91 51.62 13.54 53.09 -16.70%
EY 6.88 -1.31 -7.17 0.38 1.94 7.39 1.88 20.09%
DY 2.78 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 1.68 2.75 2.91 3.30 3.32 0.03 1.31 3.57%
Price Multiplier on Announcement Date
30/06/19 30/04/17 30/04/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/08/19 19/06/17 24/06/16 - 31/07/14 31/07/13 30/07/12 -
Price 0.385 0.435 0.44 0.00 0.775 0.82 0.36 -
P/RPS 1.64 2.12 2.30 0.00 2.74 2.76 1.60 0.34%
P/EPS 15.55 -67.74 -11.47 0.00 54.43 15.63 79.64 -20.59%
EY 6.43 -1.48 -8.72 0.00 1.84 6.40 1.26 25.86%
DY 2.60 0.00 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 1.79 2.44 2.39 0.00 3.50 0.04 1.96 -1.27%

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