[REDTONE] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 29.16%
YoY- 323.85%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Revenue 161,573 179,415 157,203 208,231 61,830 118,225 148,312 1.67%
PBT 60,651 44,444 17,057 37,106 7,354 9,226 -1,680 -
Tax -16,008 -12,843 -11,184 -10,554 -2,819 -3,132 -1,163 66.06%
NP 44,643 31,601 5,873 26,552 4,535 6,094 -2,843 -
-
NP to SH 44,789 28,414 4,354 24,719 5,832 7,795 -2,638 -
-
Tax Rate 26.39% 28.90% 65.57% 28.44% 38.33% 33.95% - -
Total Cost 116,930 147,814 151,330 181,679 57,295 112,131 151,155 -4.84%
-
Net Worth 220,137 173,063 152,271 174,801 0 146,203 131,220 10.52%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Div 13,913 13,913 13,913 7,729 - - - -
Div Payout % 31.06% 48.97% 319.55% 31.27% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Net Worth 220,137 173,063 152,271 174,801 0 146,203 131,220 10.52%
NOSH 782,453 782,453 782,453 758,805 773,564 758,228 732,666 1.27%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
NP Margin 27.63% 17.61% 3.74% 12.75% 7.33% 5.15% -1.92% -
ROE 20.35% 16.42% 2.86% 14.14% 0.00% 5.33% -2.01% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 20.90 23.21 20.34 26.93 7.99 15.28 20.24 0.62%
EPS 5.79 3.68 0.56 3.20 0.75 1.01 -0.36 -
DPS 1.80 1.80 1.80 1.00 0.00 0.00 0.00 -
NAPS 0.2848 0.2239 0.197 0.2261 0.00 0.189 0.1791 9.38%
Adjusted Per Share Value based on latest NOSH - 758,805
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
RPS 20.85 23.15 20.29 26.87 7.98 15.26 19.14 1.66%
EPS 5.78 3.67 0.56 3.19 0.75 1.01 -0.34 -
DPS 1.80 1.80 1.80 1.00 0.00 0.00 0.00 -
NAPS 0.2841 0.2233 0.1965 0.2256 0.00 0.1887 0.1693 10.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 -
Price 0.465 0.51 0.33 0.46 0.255 0.265 0.435 -
P/RPS 2.22 2.20 1.62 1.71 3.19 1.73 2.15 0.62%
P/EPS 8.02 13.87 58.58 14.39 33.82 26.30 -120.82 -
EY 12.46 7.21 1.71 6.95 2.96 3.80 -0.83 -
DY 3.87 3.53 5.45 2.17 0.00 0.00 0.00 -
P/NAPS 1.63 2.28 1.68 2.03 0.00 1.40 2.43 -7.43%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 CAGR
Date 17/11/22 18/11/21 19/11/20 25/11/19 - 20/09/18 20/09/17 -
Price 0.455 0.455 0.37 0.54 0.00 0.26 0.425 -
P/RPS 2.18 1.96 1.82 2.00 0.00 1.70 2.10 0.72%
P/EPS 7.85 12.38 65.68 16.89 0.00 25.80 -118.04 -
EY 12.74 8.08 1.52 5.92 0.00 3.88 -0.85 -
DY 3.96 3.96 4.86 1.85 0.00 0.00 0.00 -
P/NAPS 1.60 2.03 1.88 2.39 0.00 1.38 2.37 -7.31%

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