[REDTONE] YoY Quarter 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
QoQ- 15.72%
YoY- 188.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Revenue 114,777 70,865 42,412 56,621 39,317 32,534 41,390 15.28%
PBT 40,290 15,981 15,983 12,877 -4,463 8,852 3,847 38.74%
Tax -10,733 -6,954 -7,447 -4,442 -2,685 -1,855 39 -
NP 29,557 9,027 8,536 8,435 -7,148 6,997 3,886 32.69%
-
NP to SH 29,496 11,798 9,735 7,110 -8,038 6,478 2,515 40.95%
-
Tax Rate 26.64% 43.51% 46.59% 34.50% - 20.96% -1.01% -
Total Cost 85,220 61,838 33,876 48,186 46,465 25,537 37,504 12.12%
-
Net Worth 291,789 257,083 217,508 178,397 160,387 165,798 135,886 11.24%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Div 23,188 19,323 13,913 13,913 13,913 7,729 - -
Div Payout % 78.62% 163.79% 142.92% 195.68% 0.00% 119.32% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Net Worth 291,789 257,083 217,508 178,397 160,387 165,798 135,886 11.24%
NOSH 782,453 782,453 782,453 782,453 782,453 758,479 762,121 0.36%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
NP Margin 25.75% 12.74% 20.13% 14.90% -18.18% 21.51% 9.39% -
ROE 10.11% 4.59% 4.48% 3.99% -5.01% 3.91% 1.85% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
RPS 14.85 9.17 5.49 7.33 5.09 4.21 5.43 15.05%
EPS 3.82 1.53 1.26 0.93 -1.04 0.84 0.33 40.69%
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 0.1783 11.02%
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 30/04/17 CAGR
RPS 14.81 9.15 5.47 7.31 5.07 4.20 5.34 15.28%
EPS 3.81 1.52 1.26 0.92 -1.04 0.84 0.32 41.24%
DPS 2.99 2.49 1.80 1.80 1.80 1.00 0.00 -
NAPS 0.3766 0.3318 0.2807 0.2302 0.207 0.214 0.1754 11.24%
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 30/04/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/04/17 -
Price 1.03 0.71 0.39 0.425 0.38 0.36 0.49 -
P/RPS 6.94 7.74 7.11 5.80 7.47 8.55 9.02 -3.58%
P/EPS 26.99 46.52 30.97 46.20 -36.54 42.96 148.48 -21.15%
EY 3.70 2.15 3.23 2.16 -2.74 2.33 0.67 26.90%
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 2.75 -0.10%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Date 22/08/24 24/08/23 23/08/22 19/08/21 19/08/20 26/08/19 19/06/17 -
Price 1.03 0.68 0.425 0.43 0.365 0.385 0.435 -
P/RPS 6.94 7.42 7.75 5.87 7.18 9.15 8.01 -1.97%
P/EPS 26.99 44.55 33.74 46.75 -35.10 45.94 131.82 -19.83%
EY 3.70 2.24 2.96 2.14 -2.85 2.18 0.76 24.69%
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 2.44 1.57%

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