[REDTONE] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 87.83%
YoY- -48.8%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Revenue 315,813 189,373 172,251 159,792 171,123 75,320 137,150 17.51%
PBT 57,626 77,350 52,744 22,598 33,050 10,920 18,274 24.89%
Tax -19,356 -19,481 -12,987 -9,666 -10,008 -4,011 -6,830 22.33%
NP 38,270 57,869 39,757 12,932 23,042 6,909 11,444 26.31%
-
NP to SH 40,548 58,774 36,249 10,892 21,275 7,861 13,693 23.37%
-
Tax Rate 33.59% 25.19% 24.62% 42.77% 30.28% 36.73% 37.38% -
Total Cost 277,543 131,504 132,494 146,860 148,081 68,411 125,706 16.56%
-
Net Worth 282,591 258,707 205,682 170,822 168,426 0 154,203 12.43%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Div 19,323 13,913 13,913 13,913 7,729 - - -
Div Payout % 47.66% 23.67% 38.38% 127.74% 36.33% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Net Worth 282,591 258,707 205,682 170,822 168,426 0 154,203 12.43%
NOSH 782,453 782,453 782,453 782,453 782,453 772,952 758,228 0.61%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
NP Margin 12.12% 30.56% 23.08% 8.09% 13.47% 9.17% 8.34% -
ROE 14.35% 22.72% 17.62% 6.38% 12.63% 0.00% 8.88% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 40.86 24.50 22.28 20.67 22.14 9.74 17.74 17.52%
EPS 5.25 7.60 4.69 1.41 2.75 1.02 1.77 23.41%
DPS 2.50 1.80 1.80 1.80 1.00 0.00 0.00 -
NAPS 0.3656 0.3347 0.2661 0.221 0.2179 0.00 0.1995 12.43%
Adjusted Per Share Value based on latest NOSH - 782,453
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 40.76 24.44 22.23 20.62 22.08 9.72 17.70 17.51%
EPS 5.23 7.59 4.68 1.41 2.75 1.01 1.77 23.32%
DPS 2.49 1.80 1.80 1.80 1.00 0.00 0.00 -
NAPS 0.3647 0.3339 0.2654 0.2205 0.2174 0.00 0.199 12.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 -
Price 0.975 0.515 0.415 0.44 0.30 0.30 0.19 -
P/RPS 2.39 2.10 1.86 2.13 1.36 3.08 1.07 16.82%
P/EPS 18.59 6.77 8.85 31.22 10.90 29.50 10.73 11.22%
EY 5.38 14.76 11.30 3.20 9.17 3.39 9.32 -10.08%
DY 2.56 3.50 4.34 4.09 3.33 0.00 0.00 -
P/NAPS 2.67 1.54 1.56 1.99 1.38 0.00 0.95 22.13%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 21/05/24 18/05/23 19/05/22 20/05/21 21/05/20 - 19/03/19 -
Price 1.04 0.565 0.415 0.445 0.46 0.00 0.26 -
P/RPS 2.55 2.31 1.86 2.15 2.08 0.00 1.47 11.24%
P/EPS 19.83 7.43 8.85 31.58 16.71 0.00 14.68 5.99%
EY 5.04 13.46 11.30 3.17 5.98 0.00 6.81 -5.65%
DY 2.40 3.19 4.34 4.04 2.17 0.00 0.00 -
P/NAPS 2.84 1.69 1.56 2.01 2.11 0.00 1.30 16.32%

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