[REDTONE] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 7.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 76,314 36,203 177,906 138,589 101,032 56,906 211,459 -49.15%
PBT 17,435 7,946 19,735 24,198 18,679 10,624 33,294 -34.90%
Tax -3,779 -2,119 -10,627 -8,153 -3,602 -1,773 -11,925 -53.35%
NP 13,656 5,827 9,108 16,045 15,077 8,851 21,369 -25.70%
-
NP to SH 12,786 5,663 6,759 14,797 13,746 8,068 21,840 -29.90%
-
Tax Rate 21.67% 26.67% 53.85% 33.69% 19.28% 16.69% 35.82% -
Total Cost 62,658 30,376 168,798 122,544 85,955 48,055 190,090 -52.12%
-
Net Worth 162,629 152,271 160,387 168,426 172,831 174,801 165,798 -1.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 13,913 7,729 7,732 - 7,729 -
Div Payout % - - 205.85% 52.24% 56.26% - 35.39% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 162,629 152,271 160,387 168,426 172,831 174,801 165,798 -1.27%
NOSH 782,453 782,453 782,453 782,453 759,255 758,805 758,479 2.08%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.89% 16.10% 5.12% 11.58% 14.92% 15.55% 10.11% -
ROE 7.86% 3.72% 4.21% 8.79% 7.95% 4.62% 13.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.87 4.68 23.02 17.93 13.07 7.36 27.36 -49.16%
EPS 1.65 0.73 0.89 1.93 1.79 1.05 2.85 -30.42%
DPS 0.00 0.00 1.80 1.00 1.00 0.00 1.00 -
NAPS 0.2104 0.197 0.2075 0.2179 0.2235 0.2261 0.2145 -1.27%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.85 4.67 22.96 17.89 13.04 7.34 27.29 -49.14%
EPS 1.65 0.73 0.87 1.91 1.77 1.04 2.82 -29.93%
DPS 0.00 0.00 1.80 1.00 1.00 0.00 1.00 -
NAPS 0.2099 0.1965 0.207 0.2174 0.223 0.2256 0.214 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.36 0.33 0.38 0.30 0.535 0.46 0.36 -
P/RPS 3.65 7.05 1.65 1.67 4.09 6.25 1.32 96.39%
P/EPS 21.76 45.04 43.46 15.67 30.10 44.08 12.74 42.65%
EY 4.59 2.22 2.30 6.38 3.32 2.27 7.85 -29.96%
DY 0.00 0.00 4.74 3.33 1.87 0.00 2.78 -
P/NAPS 1.71 1.68 1.83 1.38 2.39 2.03 1.68 1.18%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 19/11/20 19/08/20 21/05/20 20/02/20 25/11/19 26/08/19 -
Price 0.42 0.37 0.365 0.46 0.515 0.54 0.385 -
P/RPS 4.25 7.90 1.59 2.57 3.94 7.34 1.41 107.96%
P/EPS 25.39 50.50 41.74 24.03 28.97 51.75 13.63 51.10%
EY 3.94 1.98 2.40 4.16 3.45 1.93 7.34 -33.82%
DY 0.00 0.00 4.93 2.17 1.94 0.00 2.60 -
P/NAPS 2.00 1.88 1.76 2.11 2.30 2.39 1.79 7.63%

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