[REDTONE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -69.14%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 158,042 115,630 78,915 38,522 177,096 120,475 76,314 62.68%
PBT 55,850 39,867 28,366 12,452 39,938 27,061 17,435 117.76%
Tax -15,992 -8,545 -7,558 -3,539 -11,423 -6,981 -3,779 162.32%
NP 39,858 31,322 20,808 8,913 28,515 20,080 13,656 104.63%
-
NP to SH 38,874 29,139 19,017 8,037 26,040 18,930 12,786 110.29%
-
Tax Rate 28.63% 21.43% 26.64% 28.42% 28.60% 25.80% 21.67% -
Total Cost 118,184 84,308 58,107 29,609 148,581 100,395 62,658 52.83%
-
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,913 - - - 13,913 - - -
Div Payout % 35.79% - - - 53.43% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.22% 27.09% 26.37% 23.14% 16.10% 16.67% 17.89% -
ROE 17.87% 14.17% 10.30% 4.64% 14.60% 11.08% 7.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.45 14.96 10.21 4.98 22.91 15.59 9.87 62.74%
EPS 5.03 3.77 2.46 1.04 3.37 2.44 1.65 110.67%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.2814 0.2661 0.2389 0.2239 0.2308 0.221 0.2104 21.45%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.40 14.92 10.18 4.97 22.86 15.55 9.85 62.69%
EPS 5.02 3.76 2.45 1.04 3.36 2.44 1.65 110.39%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.2807 0.2654 0.2383 0.2233 0.2302 0.2205 0.2099 21.44%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.415 0.43 0.51 0.425 0.44 0.36 -
P/RPS 1.91 2.77 4.21 10.23 1.85 2.82 3.65 -35.13%
P/EPS 7.75 11.01 17.48 49.05 12.62 17.97 21.76 -49.84%
EY 12.90 9.08 5.72 2.04 7.93 5.57 4.59 99.52%
DY 4.62 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 1.39 1.56 1.80 2.28 1.84 1.99 1.71 -12.93%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 20/05/21 19/02/21 -
Price 0.425 0.415 0.46 0.455 0.43 0.445 0.42 -
P/RPS 2.08 2.77 4.51 9.13 1.88 2.86 4.25 -37.97%
P/EPS 8.45 11.01 18.70 43.76 12.76 18.17 25.39 -52.07%
EY 11.83 9.08 5.35 2.29 7.83 5.50 3.94 108.54%
DY 4.24 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 1.51 1.56 1.93 2.03 1.86 2.01 2.00 -17.12%

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