[REDTONE] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 48.05%
YoY- 27.93%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 78,915 38,522 177,096 120,475 76,314 36,203 177,906 -41.75%
PBT 28,366 12,452 39,938 27,061 17,435 7,946 19,735 27.27%
Tax -7,558 -3,539 -11,423 -6,981 -3,779 -2,119 -10,627 -20.27%
NP 20,808 8,913 28,515 20,080 13,656 5,827 9,108 73.20%
-
NP to SH 19,017 8,037 26,040 18,930 12,786 5,663 6,759 98.92%
-
Tax Rate 26.64% 28.42% 28.60% 25.80% 21.67% 26.67% 53.85% -
Total Cost 58,107 29,609 148,581 100,395 62,658 30,376 168,798 -50.78%
-
Net Worth 184,658 173,063 178,397 170,822 162,629 152,271 160,387 9.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 13,913 - - - 13,913 -
Div Payout % - - 53.43% - - - 205.85% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 184,658 173,063 178,397 170,822 162,629 152,271 160,387 9.82%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 26.37% 23.14% 16.10% 16.67% 17.89% 16.10% 5.12% -
ROE 10.30% 4.64% 14.60% 11.08% 7.86% 3.72% 4.21% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.21 4.98 22.91 15.59 9.87 4.68 23.02 -41.75%
EPS 2.46 1.04 3.37 2.44 1.65 0.73 0.89 96.58%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.80 -
NAPS 0.2389 0.2239 0.2308 0.221 0.2104 0.197 0.2075 9.82%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.18 4.97 22.86 15.55 9.85 4.67 22.96 -41.76%
EPS 2.45 1.04 3.36 2.44 1.65 0.73 0.87 99.04%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.80 -
NAPS 0.2383 0.2233 0.2302 0.2205 0.2099 0.1965 0.207 9.81%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.43 0.51 0.425 0.44 0.36 0.33 0.38 -
P/RPS 4.21 10.23 1.85 2.82 3.65 7.05 1.65 86.40%
P/EPS 17.48 49.05 12.62 17.97 21.76 45.04 43.46 -45.42%
EY 5.72 2.04 7.93 5.57 4.59 2.22 2.30 83.25%
DY 0.00 0.00 4.24 0.00 0.00 0.00 4.74 -
P/NAPS 1.80 2.28 1.84 1.99 1.71 1.68 1.83 -1.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 18/11/21 19/08/21 20/05/21 19/02/21 19/11/20 19/08/20 -
Price 0.46 0.455 0.43 0.445 0.42 0.37 0.365 -
P/RPS 4.51 9.13 1.88 2.86 4.25 7.90 1.59 99.99%
P/EPS 18.70 43.76 12.76 18.17 25.39 50.50 41.74 -41.36%
EY 5.35 2.29 7.83 5.50 3.94 1.98 2.40 70.39%
DY 0.00 0.00 4.19 0.00 0.00 0.00 4.93 -
P/NAPS 1.93 2.03 1.86 2.01 2.00 1.88 1.76 6.32%

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