[REDTONE] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 170.45%
YoY- -29.81%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 56,621 44,161 40,111 36,203 39,317 37,557 44,126 18.10%
PBT 12,877 9,626 9,489 7,946 -4,463 5,519 8,055 36.75%
Tax -4,442 -3,202 -1,660 -2,119 -2,685 -4,551 -1,829 80.77%
NP 8,435 6,424 7,829 5,827 -7,148 968 6,226 22.46%
-
NP to SH 7,110 6,144 7,123 5,663 -8,038 1,051 5,678 16.19%
-
Tax Rate 34.50% 33.26% 17.49% 26.67% - 82.46% 22.71% -
Total Cost 48,186 37,737 32,282 30,376 46,465 36,589 37,900 17.37%
-
Net Worth 178,397 170,822 162,629 152,271 160,387 168,426 172,831 2.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 13,913 - - - 13,913 - - -
Div Payout % 195.68% - - - 0.00% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 178,397 170,822 162,629 152,271 160,387 168,426 172,831 2.13%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 759,255 2.02%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.90% 14.55% 19.52% 16.10% -18.18% 2.58% 14.11% -
ROE 3.99% 3.60% 4.38% 3.72% -5.01% 0.62% 3.29% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.33 5.71 5.19 4.68 5.09 4.86 5.71 18.13%
EPS 0.93 0.79 0.92 0.73 -1.04 0.14 0.74 16.47%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.2308 0.221 0.2104 0.197 0.2075 0.2179 0.2235 2.16%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.31 5.70 5.18 4.67 5.07 4.85 5.69 18.19%
EPS 0.92 0.79 0.92 0.73 -1.04 0.14 0.73 16.69%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.2302 0.2205 0.2099 0.1965 0.207 0.2174 0.223 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.425 0.44 0.36 0.33 0.38 0.30 0.535 -
P/RPS 5.80 7.70 6.94 7.05 7.47 6.17 9.38 -27.44%
P/EPS 46.20 55.35 39.07 45.04 -36.54 220.63 72.86 -26.21%
EY 2.16 1.81 2.56 2.22 -2.74 0.45 1.37 35.50%
DY 4.24 0.00 0.00 0.00 4.74 0.00 0.00 -
P/NAPS 1.84 1.99 1.71 1.68 1.83 1.38 2.39 -16.01%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 19/02/21 19/11/20 19/08/20 21/05/20 20/02/20 -
Price 0.43 0.445 0.42 0.37 0.365 0.46 0.515 -
P/RPS 5.87 7.79 8.09 7.90 7.18 9.47 9.03 -24.97%
P/EPS 46.75 55.98 45.58 50.50 -35.10 338.30 70.14 -23.71%
EY 2.14 1.79 2.19 1.98 -2.85 0.30 1.43 30.86%
DY 4.19 0.00 0.00 0.00 4.93 0.00 0.00 -
P/NAPS 1.86 2.01 2.00 1.88 1.76 2.11 2.30 -13.21%

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