[REDTONE] YoY Annualized 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- 235.14%
YoY- -29.81%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 220,728 168,212 154,088 144,812 227,624 0 120,888 12.35%
PBT 21,300 69,012 49,808 31,784 42,496 0 14,644 7.51%
Tax -8,348 -14,220 -14,156 -8,476 -7,092 0 -6,548 4.80%
NP 12,952 54,792 35,652 23,308 35,404 0 8,096 9.51%
-
NP to SH 10,868 55,808 32,148 22,652 32,272 0 10,804 0.11%
-
Tax Rate 39.19% 20.61% 28.42% 26.67% 16.69% - 44.71% -
Total Cost 207,776 113,420 118,436 121,504 192,220 0 112,792 12.54%
-
Net Worth 242,706 220,137 173,063 152,271 174,801 0 146,203 10.30%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 242,706 220,137 173,063 152,271 174,801 0 146,203 10.30%
NOSH 782,453 782,453 782,453 782,453 758,805 773,564 758,228 0.61%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 5.87% 32.57% 23.14% 16.10% 15.55% 0.00% 6.70% -
ROE 4.48% 25.35% 18.58% 14.88% 18.46% 0.00% 7.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 28.56 21.76 19.94 18.73 29.44 0.00 15.63 12.36%
EPS 1.40 7.24 4.16 2.92 4.20 0.00 1.40 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.314 0.2848 0.2239 0.197 0.2261 0.00 0.189 10.31%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 28.49 21.71 19.89 18.69 29.38 0.00 15.60 12.35%
EPS 1.40 7.20 4.15 2.92 4.16 0.00 1.39 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.2841 0.2233 0.1965 0.2256 0.00 0.1887 10.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.69 0.465 0.51 0.33 0.46 0.255 0.265 -
P/RPS 2.42 2.14 2.56 1.76 1.56 0.00 1.70 7.06%
P/EPS 49.07 6.44 12.26 11.26 11.02 0.00 18.97 20.18%
EY 2.04 15.53 8.16 8.88 9.07 0.00 5.27 -16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.63 2.28 1.68 2.03 0.00 1.40 9.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 16/11/23 17/11/22 18/11/21 19/11/20 25/11/19 - 20/09/18 -
Price 0.78 0.455 0.455 0.37 0.54 0.00 0.26 -
P/RPS 2.73 2.09 2.28 1.97 1.83 0.00 1.66 10.10%
P/EPS 55.48 6.30 10.94 12.63 12.94 0.00 18.62 23.51%
EY 1.80 15.87 9.14 7.92 7.73 0.00 5.37 -19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.60 2.03 1.88 2.39 0.00 1.38 12.00%

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