[REDTONE] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -64.11%
YoY- 73.6%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 217,826 146,961 95,643 42,053 158,042 115,630 78,915 97.13%
PBT 77,348 61,367 42,000 17,253 55,850 39,867 28,366 95.53%
Tax -18,988 -12,034 -7,590 -3,555 -15,992 -8,545 -7,558 85.11%
NP 58,360 49,333 34,410 13,698 39,858 31,322 20,808 99.25%
-
NP to SH 60,837 49,039 35,352 13,952 38,874 29,139 19,017 117.57%
-
Tax Rate 24.55% 19.61% 18.07% 20.61% 28.63% 21.43% 26.64% -
Total Cost 159,466 97,628 61,233 28,355 118,184 84,308 58,107 96.37%
-
Net Worth 257,083 258,707 248,813 220,137 217,508 205,682 184,658 24.75%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 19,323 - - - 13,913 - - -
Div Payout % 31.76% - - - 35.79% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 257,083 258,707 248,813 220,137 217,508 205,682 184,658 24.75%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 26.79% 33.57% 35.98% 32.57% 25.22% 27.09% 26.37% -
ROE 23.66% 18.96% 14.21% 6.34% 17.87% 14.17% 10.30% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.18 19.01 12.37 5.44 20.45 14.96 10.21 97.12%
EPS 7.87 6.34 4.57 1.81 5.03 3.77 2.46 117.57%
DPS 2.50 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.3326 0.3347 0.3219 0.2848 0.2814 0.2661 0.2389 24.75%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.11 18.97 12.34 5.43 20.40 14.92 10.18 97.18%
EPS 7.85 6.33 4.56 1.80 5.02 3.76 2.45 117.80%
DPS 2.49 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.3318 0.3339 0.3211 0.2841 0.2807 0.2654 0.2383 24.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.71 0.515 0.50 0.465 0.39 0.415 0.43 -
P/RPS 2.52 2.71 4.04 8.55 1.91 2.77 4.21 -29.04%
P/EPS 9.02 8.12 10.93 25.76 7.75 11.01 17.48 -35.74%
EY 11.09 12.32 9.15 3.88 12.90 9.08 5.72 55.67%
DY 3.52 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 2.13 1.54 1.55 1.63 1.39 1.56 1.80 11.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 18/05/23 21/02/23 17/11/22 23/08/22 19/05/22 16/02/22 -
Price 0.68 0.565 0.54 0.455 0.425 0.415 0.46 -
P/RPS 2.41 2.97 4.36 8.36 2.08 2.77 4.51 -34.22%
P/EPS 8.64 8.91 11.81 25.21 8.45 11.01 18.70 -40.31%
EY 11.57 11.23 8.47 3.97 11.83 9.08 5.35 67.46%
DY 3.68 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 2.04 1.69 1.68 1.60 1.51 1.56 1.93 3.77%

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