[REDTONE] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 70.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 36,203 177,906 138,589 101,032 56,906 211,459 178,925 -67.49%
PBT 7,946 19,735 24,198 18,679 10,624 33,294 24,442 -54.62%
Tax -2,119 -10,627 -8,153 -3,602 -1,773 -11,925 -10,070 -66.58%
NP 5,827 9,108 16,045 15,077 8,851 21,369 14,372 -47.00%
-
NP to SH 5,663 6,759 14,797 13,746 8,068 21,840 15,362 -50.43%
-
Tax Rate 26.67% 53.85% 33.69% 19.28% 16.69% 35.82% 41.20% -
Total Cost 30,376 168,798 122,544 85,955 48,055 190,090 164,553 -69.52%
-
Net Worth 152,271 160,387 168,426 172,831 174,801 165,798 159,150 -3.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div - 13,913 7,729 7,732 - 7,729 - -
Div Payout % - 205.85% 52.24% 56.26% - 35.39% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 152,271 160,387 168,426 172,831 174,801 165,798 159,150 -3.05%
NOSH 782,453 782,453 782,453 759,255 758,805 758,479 758,325 2.22%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin 16.10% 5.12% 11.58% 14.92% 15.55% 10.11% 8.03% -
ROE 3.72% 4.21% 8.79% 7.95% 4.62% 13.17% 9.65% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 4.68 23.02 17.93 13.07 7.36 27.36 23.15 -67.51%
EPS 0.73 0.89 1.93 1.79 1.05 2.85 2.01 -50.94%
DPS 0.00 1.80 1.00 1.00 0.00 1.00 0.00 -
NAPS 0.197 0.2075 0.2179 0.2235 0.2261 0.2145 0.2059 -3.05%
Adjusted Per Share Value based on latest NOSH - 759,255
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 4.69 23.04 17.95 13.08 7.37 27.39 23.17 -67.48%
EPS 0.73 0.88 1.92 1.78 1.04 2.83 1.99 -50.60%
DPS 0.00 1.80 1.00 1.00 0.00 1.00 0.00 -
NAPS 0.1972 0.2077 0.2181 0.2238 0.2264 0.2147 0.2061 -3.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 -
Price 0.33 0.38 0.30 0.535 0.46 0.36 0.325 -
P/RPS 7.05 1.65 1.67 4.09 6.25 1.32 1.40 211.70%
P/EPS 45.04 43.46 15.67 30.10 44.08 12.74 16.35 103.93%
EY 2.22 2.30 6.38 3.32 2.27 7.85 6.12 -50.99%
DY 0.00 4.74 3.33 1.87 0.00 2.78 0.00 -
P/NAPS 1.68 1.83 1.38 2.39 2.03 1.68 1.58 4.41%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 19/11/20 19/08/20 21/05/20 20/02/20 25/11/19 26/08/19 25/06/19 -
Price 0.37 0.365 0.46 0.515 0.54 0.385 0.305 -
P/RPS 7.90 1.59 2.57 3.94 7.34 1.41 1.32 251.95%
P/EPS 50.50 41.74 24.03 28.97 51.75 13.63 15.35 131.05%
EY 1.98 2.40 4.16 3.45 1.93 7.34 6.52 -56.74%
DY 0.00 4.93 2.17 1.94 0.00 2.60 0.00 -
P/NAPS 1.88 1.76 2.11 2.30 2.39 1.79 1.48 18.32%

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