[REDTONE] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -16.22%
YoY- -29.81%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 177,096 120,475 76,314 36,203 177,906 138,589 101,032 45.42%
PBT 39,938 27,061 17,435 7,946 19,735 24,198 18,679 66.04%
Tax -11,423 -6,981 -3,779 -2,119 -10,627 -8,153 -3,602 116.00%
NP 28,515 20,080 13,656 5,827 9,108 16,045 15,077 52.99%
-
NP to SH 26,040 18,930 12,786 5,663 6,759 14,797 13,746 53.16%
-
Tax Rate 28.60% 25.80% 21.67% 26.67% 53.85% 33.69% 19.28% -
Total Cost 148,581 100,395 62,658 30,376 168,798 122,544 85,955 44.08%
-
Net Worth 178,397 170,822 162,629 152,271 160,387 168,426 172,831 2.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 13,913 - - - 13,913 7,729 7,732 47.99%
Div Payout % 53.43% - - - 205.85% 52.24% 56.26% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 178,397 170,822 162,629 152,271 160,387 168,426 172,831 2.13%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 759,255 2.02%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.10% 16.67% 17.89% 16.10% 5.12% 11.58% 14.92% -
ROE 14.60% 11.08% 7.86% 3.72% 4.21% 8.79% 7.95% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.91 15.59 9.87 4.68 23.02 17.93 13.07 45.42%
EPS 3.37 2.44 1.65 0.73 0.89 1.93 1.79 52.52%
DPS 1.80 0.00 0.00 0.00 1.80 1.00 1.00 48.02%
NAPS 0.2308 0.221 0.2104 0.197 0.2075 0.2179 0.2235 2.16%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.86 15.55 9.85 4.67 22.96 17.89 13.04 45.43%
EPS 3.36 2.44 1.65 0.73 0.87 1.91 1.77 53.37%
DPS 1.80 0.00 0.00 0.00 1.80 1.00 1.00 48.02%
NAPS 0.2302 0.2205 0.2099 0.1965 0.207 0.2174 0.223 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.425 0.44 0.36 0.33 0.38 0.30 0.535 -
P/RPS 1.85 2.82 3.65 7.05 1.65 1.67 4.09 -41.10%
P/EPS 12.62 17.97 21.76 45.04 43.46 15.67 30.10 -44.01%
EY 7.93 5.57 4.59 2.22 2.30 6.38 3.32 78.78%
DY 4.24 0.00 0.00 0.00 4.74 3.33 1.87 72.67%
P/NAPS 1.84 1.99 1.71 1.68 1.83 1.38 2.39 -16.01%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 19/02/21 19/11/20 19/08/20 21/05/20 20/02/20 -
Price 0.43 0.445 0.42 0.37 0.365 0.46 0.515 -
P/RPS 1.88 2.86 4.25 7.90 1.59 2.57 3.94 -38.96%
P/EPS 12.76 18.17 25.39 50.50 41.74 24.03 28.97 -42.13%
EY 7.83 5.50 3.94 1.98 2.40 4.16 3.45 72.78%
DY 4.19 0.00 0.00 0.00 4.93 2.17 1.94 67.16%
P/NAPS 1.86 2.01 2.00 1.88 1.76 2.11 2.30 -13.21%

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