[REDTONE] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -68.23%
YoY- -64.68%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 159,792 153,188 157,203 177,906 171,123 206,949 208,231 -16.16%
PBT 22,598 18,491 17,057 19,735 33,050 37,392 37,106 -28.12%
Tax -9,666 -11,015 -11,184 -10,838 -10,008 -9,879 -10,554 -5.68%
NP 12,932 7,476 5,873 8,897 23,042 27,513 26,552 -38.06%
-
NP to SH 10,892 5,799 4,354 6,759 21,275 25,024 24,719 -42.06%
-
Tax Rate 42.77% 59.57% 65.57% 54.92% 30.28% 26.42% 28.44% -
Total Cost 146,860 145,712 151,330 169,009 148,081 179,436 181,679 -13.21%
-
Net Worth 170,822 162,629 152,271 160,387 168,426 172,831 174,801 -1.52%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 13,913 13,913 13,913 13,913 7,729 7,729 7,729 47.92%
Div Payout % 127.74% 239.92% 319.55% 205.85% 36.33% 30.89% 31.27% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 170,822 162,629 152,271 160,387 168,426 172,831 174,801 -1.52%
NOSH 782,453 782,453 782,453 782,453 782,453 759,255 758,805 2.06%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.09% 4.88% 3.74% 5.00% 13.47% 13.29% 12.75% -
ROE 6.38% 3.57% 2.86% 4.21% 12.63% 14.48% 14.14% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.67 19.82 20.34 23.02 22.14 26.76 26.93 -16.15%
EPS 1.41 0.75 0.56 0.87 2.75 3.24 3.20 -42.06%
DPS 1.80 1.80 1.80 1.80 1.00 1.00 1.00 47.91%
NAPS 0.221 0.2104 0.197 0.2075 0.2179 0.2235 0.2261 -1.50%
Adjusted Per Share Value based on latest NOSH - 782,453
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.62 19.77 20.29 22.96 22.08 26.71 26.87 -16.16%
EPS 1.41 0.75 0.56 0.87 2.75 3.23 3.19 -41.94%
DPS 1.80 1.80 1.80 1.80 1.00 1.00 1.00 47.91%
NAPS 0.2205 0.2099 0.1965 0.207 0.2174 0.223 0.2256 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.44 0.36 0.33 0.38 0.30 0.535 0.46 -
P/RPS 2.13 1.82 1.62 1.65 1.36 2.00 1.71 15.75%
P/EPS 31.22 47.98 58.58 43.46 10.90 16.53 14.39 67.51%
EY 3.20 2.08 1.71 2.30 9.17 6.05 6.95 -40.34%
DY 4.09 5.00 5.45 4.74 3.33 1.87 2.17 52.52%
P/NAPS 1.99 1.71 1.68 1.83 1.38 2.39 2.03 -1.31%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 19/02/21 19/11/20 19/08/20 21/05/20 20/02/20 25/11/19 -
Price 0.445 0.42 0.37 0.365 0.46 0.515 0.54 -
P/RPS 2.15 2.12 1.82 1.59 2.08 1.92 2.00 4.93%
P/EPS 31.58 55.98 65.68 41.74 16.71 15.91 16.89 51.71%
EY 3.17 1.79 1.52 2.40 5.98 6.28 5.92 -34.03%
DY 4.04 4.29 4.86 4.93 2.17 1.94 1.85 68.24%
P/NAPS 2.01 2.00 1.88 1.76 2.11 2.30 2.39 -10.89%

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