[REDTONE] YoY Annual (Unaudited) 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
YoY- 285.26%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
Revenue 359,725 217,826 158,042 177,096 177,906 211,459 118,236 19.75%
PBT 81,935 77,348 55,850 39,938 19,735 33,294 6,772 49.76%
Tax -23,135 -18,988 -15,992 -11,423 -10,627 -11,925 -1,812 51.07%
NP 58,800 58,360 39,858 28,515 9,108 21,369 4,960 49.27%
-
NP to SH 58,246 60,837 38,874 26,040 6,759 21,840 6,193 43.77%
-
Tax Rate 28.24% 24.55% 28.63% 28.60% 53.85% 35.82% 26.76% -
Total Cost 300,925 159,466 118,184 148,581 168,798 190,090 113,276 17.15%
-
Net Worth 291,616 257,083 217,508 178,397 160,387 165,798 143,537 12.16%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
Div 23,174 19,323 13,913 13,913 13,913 7,729 - -
Div Payout % 39.79% 31.76% 35.79% 53.43% 205.85% 35.39% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
Net Worth 291,616 257,083 217,508 178,397 160,387 165,798 143,537 12.16%
NOSH 772,493 782,453 782,453 782,453 782,453 758,479 758,228 0.30%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
NP Margin 16.35% 26.79% 25.22% 16.10% 5.12% 10.11% 4.19% -
ROE 19.97% 23.66% 17.87% 14.60% 4.21% 13.17% 4.31% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
RPS 46.57 28.18 20.45 22.91 23.02 27.36 15.30 19.76%
EPS 7.54 7.87 5.03 3.37 0.89 2.85 0.82 43.25%
DPS 3.00 2.50 1.80 1.80 1.80 1.00 0.00 -
NAPS 0.3775 0.3326 0.2814 0.2308 0.2075 0.2145 0.1857 12.17%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
RPS 46.59 28.21 20.47 22.94 23.04 27.39 15.31 19.75%
EPS 7.54 7.88 5.03 3.37 0.88 2.83 0.80 43.82%
DPS 3.00 2.50 1.80 1.80 1.80 1.00 0.00 -
NAPS 0.3777 0.3329 0.2817 0.231 0.2077 0.2147 0.1859 12.16%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/04/18 -
Price 1.03 0.71 0.39 0.425 0.38 0.36 0.24 -
P/RPS 2.21 2.52 1.91 1.85 1.65 1.32 1.57 5.69%
P/EPS 13.66 9.02 7.75 12.62 43.46 12.74 29.95 -11.94%
EY 7.32 11.09 12.90 7.93 2.30 7.85 3.34 13.55%
DY 2.91 3.52 4.62 4.24 4.74 2.78 0.00 -
P/NAPS 2.73 2.13 1.39 1.84 1.83 1.68 1.29 12.91%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/18 CAGR
Date 22/08/24 24/08/23 23/08/22 19/08/21 19/08/20 26/08/19 25/06/18 -
Price 1.03 0.68 0.425 0.43 0.365 0.385 0.245 -
P/RPS 2.21 2.41 2.08 1.88 1.59 1.41 1.60 5.37%
P/EPS 13.66 8.64 8.45 12.76 41.74 13.63 30.58 -12.23%
EY 7.32 11.57 11.83 7.83 2.40 7.34 3.27 13.94%
DY 2.91 3.68 4.24 4.19 4.93 2.60 0.00 -
P/NAPS 2.73 2.04 1.51 1.86 1.76 1.79 1.32 12.49%

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