[REDTONE] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 15.72%
YoY- 188.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 36,715 40,393 38,522 56,621 44,161 40,111 36,203 0.94%
PBT 11,501 15,914 12,452 12,877 9,626 9,489 7,946 27.98%
Tax -987 -4,019 -3,539 -4,442 -3,202 -1,660 -2,119 -39.93%
NP 10,514 11,895 8,913 8,435 6,424 7,829 5,827 48.26%
-
NP to SH 10,122 10,980 8,037 7,110 6,144 7,123 5,663 47.33%
-
Tax Rate 8.58% 25.25% 28.42% 34.50% 33.26% 17.49% 26.67% -
Total Cost 26,201 28,498 29,609 48,186 37,737 32,282 30,376 -9.39%
-
Net Worth 205,682 184,658 173,063 178,397 170,822 162,629 152,271 22.21%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 13,913 - - - -
Div Payout % - - - 195.68% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 205,682 184,658 173,063 178,397 170,822 162,629 152,271 22.21%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 28.64% 29.45% 23.14% 14.90% 14.55% 19.52% 16.10% -
ROE 4.92% 5.95% 4.64% 3.99% 3.60% 4.38% 3.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.75 5.23 4.98 7.33 5.71 5.19 4.68 0.99%
EPS 1.31 1.42 1.04 0.93 0.79 0.92 0.73 47.72%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.2661 0.2389 0.2239 0.2308 0.221 0.2104 0.197 22.21%
Adjusted Per Share Value based on latest NOSH - 782,453
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.69 5.16 4.92 7.24 5.64 5.13 4.63 0.86%
EPS 1.29 1.40 1.03 0.91 0.79 0.91 0.72 47.56%
DPS 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
NAPS 0.2629 0.236 0.2212 0.228 0.2183 0.2078 0.1946 22.23%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.415 0.43 0.51 0.425 0.44 0.36 0.33 -
P/RPS 8.74 8.23 10.23 5.80 7.70 6.94 7.05 15.41%
P/EPS 31.69 30.27 49.05 46.20 55.35 39.07 45.04 -20.90%
EY 3.16 3.30 2.04 2.16 1.81 2.56 2.22 26.56%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 1.56 1.80 2.28 1.84 1.99 1.71 1.68 -4.82%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 16/02/22 18/11/21 19/08/21 20/05/21 19/02/21 19/11/20 -
Price 0.415 0.46 0.455 0.43 0.445 0.42 0.37 -
P/RPS 8.74 8.80 9.13 5.87 7.79 8.09 7.90 6.97%
P/EPS 31.69 32.38 43.76 46.75 55.98 45.58 50.50 -26.72%
EY 3.16 3.09 2.29 2.14 1.79 2.19 1.98 36.60%
DY 0.00 0.00 0.00 4.19 0.00 0.00 0.00 -
P/NAPS 1.56 1.93 2.03 1.86 2.01 2.00 1.88 -11.70%

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