[REDTONE] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 165.62%
YoY- -59.17%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 401,288 359,725 326,597 289,772 220,728 217,826 195,948 61.05%
PBT 65,964 81,935 55,526 43,182 21,300 77,348 81,822 -13.34%
Tax -22,500 -23,135 -16,536 -13,270 -8,348 -18,988 -16,045 25.20%
NP 43,464 58,800 38,990 29,912 12,952 58,360 65,777 -24.07%
-
NP to SH 44,012 58,246 38,333 28,868 10,868 60,837 65,385 -23.13%
-
Tax Rate 34.11% 28.24% 29.78% 30.73% 39.19% 24.55% 19.61% -
Total Cost 357,824 300,925 287,606 259,860 207,776 159,466 130,170 95.87%
-
Net Worth 279,569 291,789 282,591 262,571 242,706 257,083 258,707 5.29%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 23,188 - - - 19,323 - -
Div Payout % - 39.81% - - - 31.76% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 279,569 291,789 282,591 262,571 242,706 257,083 258,707 5.29%
NOSH 774,859 782,453 782,453 782,453 782,453 782,453 782,453 -0.64%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.83% 16.35% 11.94% 10.32% 5.87% 26.79% 33.57% -
ROE 15.74% 19.96% 13.56% 10.99% 4.48% 23.66% 25.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 51.79 46.54 42.25 37.49 28.56 28.18 25.35 60.79%
EPS 5.68 7.54 4.96 3.74 1.40 7.87 8.45 -23.20%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.3608 0.3775 0.3656 0.3397 0.314 0.3326 0.3347 5.11%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 51.79 46.42 42.15 37.40 28.49 28.11 25.29 61.05%
EPS 5.68 7.52 4.95 3.73 1.40 7.85 8.44 -23.14%
DPS 0.00 2.99 0.00 0.00 0.00 2.49 0.00 -
NAPS 0.3608 0.3766 0.3647 0.3389 0.3132 0.3318 0.3339 5.28%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.93 1.03 0.975 0.70 0.69 0.71 0.515 -
P/RPS 1.80 2.21 2.31 1.87 2.42 2.52 2.03 -7.68%
P/EPS 16.37 13.67 19.66 18.74 49.07 9.02 6.09 92.97%
EY 6.11 7.32 5.09 5.34 2.04 11.09 16.43 -48.19%
DY 0.00 2.91 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 2.58 2.73 2.67 2.06 2.20 2.13 1.54 40.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 22/08/24 21/05/24 22/02/24 16/11/23 24/08/23 18/05/23 -
Price 0.925 1.03 1.04 1.04 0.78 0.68 0.565 -
P/RPS 1.79 2.21 2.46 2.77 2.73 2.41 2.23 -13.59%
P/EPS 16.29 13.67 20.97 27.85 55.48 8.64 6.68 80.88%
EY 6.14 7.32 4.77 3.59 1.80 11.57 14.97 -44.70%
DY 0.00 2.91 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 2.56 2.73 2.84 3.06 2.48 2.04 1.69 31.79%

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