[REDTONE] QoQ TTM 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- 87.83%
YoY- -48.8%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 179,697 179,415 177,096 159,792 153,188 157,203 177,906 0.66%
PBT 50,869 44,444 39,938 22,598 18,491 17,057 19,735 87.67%
Tax -15,202 -12,843 -11,423 -9,666 -11,015 -11,184 -10,838 25.22%
NP 35,667 31,601 28,515 12,932 7,476 5,873 8,897 151.71%
-
NP to SH 32,271 28,414 26,040 10,892 5,799 4,354 6,759 182.73%
-
Tax Rate 29.88% 28.90% 28.60% 42.77% 59.57% 65.57% 54.92% -
Total Cost 144,030 147,814 148,581 146,860 145,712 151,330 169,009 -10.08%
-
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 13,913 13,913 13,913 13,913 13,913 0.00%
Div Payout % 43.11% 48.97% 53.43% 127.74% 239.92% 319.55% 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 19.85% 17.61% 16.10% 8.09% 4.88% 3.74% 5.00% -
ROE 17.48% 16.42% 14.60% 6.38% 3.57% 2.86% 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 23.25 23.21 22.91 20.67 19.82 20.34 23.02 0.66%
EPS 4.18 3.68 3.37 1.41 0.75 0.56 0.87 183.92%
DPS 1.80 1.80 1.80 1.80 1.80 1.80 1.80 0.00%
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 23.19 23.15 22.86 20.62 19.77 20.29 22.96 0.66%
EPS 4.16 3.67 3.36 1.41 0.75 0.56 0.87 183.01%
DPS 1.80 1.80 1.80 1.80 1.80 1.80 1.80 0.00%
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 1.85 2.20 1.85 2.13 1.82 1.62 1.65 7.90%
P/EPS 10.30 13.87 12.62 31.22 47.98 58.58 43.46 -61.60%
EY 9.71 7.21 7.93 3.20 2.08 1.71 2.30 160.52%
DY 4.19 3.53 4.24 4.09 5.00 5.45 4.74 -7.87%
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 1.98 1.96 1.88 2.15 2.12 1.82 1.59 15.70%
P/EPS 11.02 12.38 12.76 31.58 55.98 65.68 41.74 -58.74%
EY 9.08 8.08 7.83 3.17 1.79 1.52 2.40 142.21%
DY 3.91 3.96 4.19 4.04 4.29 4.86 4.93 -14.28%
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