[REDTONE] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 136.62%
YoY- 48.73%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 144,886 95,643 78,915 76,314 101,032 0 60,134 18.54%
PBT 21,591 42,000 28,366 17,435 18,679 0 6,812 24.99%
Tax -6,635 -7,590 -7,558 -3,779 -3,602 0 -3,144 15.54%
NP 14,956 34,410 20,808 13,656 15,077 0 3,668 31.23%
-
NP to SH 14,434 35,352 19,017 12,786 13,746 0 5,189 21.88%
-
Tax Rate 30.73% 18.07% 26.64% 21.67% 19.28% - 46.15% -
Total Cost 129,930 61,233 58,107 62,658 85,955 0 56,466 17.49%
-
Net Worth 262,571 248,813 184,658 162,629 172,831 0 148,756 11.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Div - - - - 7,732 - - -
Div Payout % - - - - 56.26% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Net Worth 262,571 248,813 184,658 162,629 172,831 0 148,756 11.61%
NOSH 782,453 782,453 782,453 782,453 759,255 773,564 758,228 0.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
NP Margin 10.32% 35.98% 26.37% 17.89% 14.92% 0.00% 6.10% -
ROE 5.50% 14.21% 10.30% 7.86% 7.95% 0.00% 3.49% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 18.74 12.37 10.21 9.87 13.07 0.00 7.77 18.56%
EPS 1.87 4.57 2.46 1.65 1.79 0.00 0.68 21.61%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3397 0.3219 0.2389 0.2104 0.2235 0.00 0.1923 11.63%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 18.70 12.34 10.18 9.85 13.04 0.00 7.76 18.54%
EPS 1.86 4.56 2.45 1.65 1.77 0.00 0.67 21.83%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3389 0.3211 0.2383 0.2099 0.223 0.00 0.192 11.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 -
Price 0.70 0.50 0.43 0.36 0.535 0.175 0.21 -
P/RPS 3.73 4.04 4.21 3.65 4.09 0.00 2.70 6.45%
P/EPS 37.49 10.93 17.48 21.76 30.10 0.00 31.31 3.54%
EY 2.67 9.15 5.72 4.59 3.32 0.00 3.19 -3.38%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 2.06 1.55 1.80 1.71 2.39 0.00 1.09 13.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 22/02/24 21/02/23 16/02/22 19/02/21 20/02/20 - 17/12/18 -
Price 1.04 0.54 0.46 0.42 0.515 0.00 0.17 -
P/RPS 5.55 4.36 4.51 4.25 3.94 0.00 2.19 19.70%
P/EPS 55.69 11.81 18.70 25.39 28.97 0.00 25.34 16.45%
EY 1.80 8.47 5.35 3.94 3.45 0.00 3.95 -14.10%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 3.06 1.68 1.93 2.00 2.30 0.00 0.88 27.25%

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