[REDTONE] QoQ TTM 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- -14.98%
YoY- 170.64%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 153,188 157,203 177,906 171,123 206,949 208,231 181,237 -10.55%
PBT 18,491 17,057 19,735 33,050 37,392 37,106 29,633 -26.87%
Tax -11,015 -11,184 -10,838 -10,008 -9,879 -10,554 -10,288 4.63%
NP 7,476 5,873 8,897 23,042 27,513 26,552 19,345 -46.79%
-
NP to SH 5,799 4,354 6,759 21,275 25,024 24,719 19,139 -54.72%
-
Tax Rate 59.57% 65.57% 54.92% 30.28% 26.42% 28.44% 34.72% -
Total Cost 145,712 151,330 169,009 148,081 179,436 181,679 161,892 -6.74%
-
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 13,913 13,913 7,729 7,729 7,729 7,729 47.71%
Div Payout % 239.92% 319.55% 205.85% 36.33% 30.89% 31.27% 40.39% -
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 4.88% 3.74% 5.00% 13.47% 13.29% 12.75% 10.67% -
ROE 3.57% 2.86% 4.21% 12.63% 14.48% 14.14% 11.54% -
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 19.82 20.34 23.02 22.14 26.76 26.93 23.45 -10.56%
EPS 0.75 0.56 0.87 2.75 3.24 3.20 2.48 -54.78%
DPS 1.80 1.80 1.80 1.00 1.00 1.00 1.00 47.70%
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 19.77 20.29 22.96 22.08 26.71 26.87 23.39 -10.55%
EPS 0.75 0.56 0.87 2.75 3.23 3.19 2.47 -54.66%
DPS 1.80 1.80 1.80 1.00 1.00 1.00 1.00 47.70%
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 1.82 1.62 1.65 1.36 2.00 1.71 1.54 11.72%
P/EPS 47.98 58.58 43.46 10.90 16.53 14.39 14.54 120.84%
EY 2.08 1.71 2.30 9.17 6.05 6.95 6.88 -54.79%
DY 5.00 5.45 4.74 3.33 1.87 2.17 2.78 47.63%
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 2.12 1.82 1.59 2.08 1.92 2.00 1.64 18.57%
P/EPS 55.98 65.68 41.74 16.71 15.91 16.89 15.55 133.98%
EY 1.79 1.52 2.40 5.98 6.28 5.92 6.43 -57.19%
DY 4.29 4.86 4.93 2.17 1.94 1.85 2.60 39.42%
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