[REDTONE] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 30.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Revenue 184,785 202,064 227,624 211,459 195,190 0 140,722 26.35%
PBT 32,264 37,358 42,496 33,294 26,664 0 19,441 54.50%
Tax -10,870 -7,204 -7,092 -11,925 -10,985 0 -7,530 37.06%
NP 21,393 30,154 35,404 21,369 15,678 0 11,910 65.36%
-
NP to SH 19,729 27,492 32,272 21,840 16,758 0 14,082 33.58%
-
Tax Rate 33.69% 19.28% 16.69% 35.82% 41.20% - 38.73% -
Total Cost 163,392 171,910 192,220 190,090 179,512 0 128,812 22.65%
-
Net Worth 168,426 172,831 174,801 165,798 159,150 0 154,203 7.87%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Div 10,306 15,465 - 7,729 - - - -
Div Payout % 52.24% 56.26% - 35.39% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Net Worth 168,426 172,831 174,801 165,798 159,150 0 154,203 7.87%
NOSH 782,453 759,255 758,805 758,479 758,325 772,952 758,228 2.73%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
NP Margin 11.58% 14.92% 15.55% 10.11% 8.03% 0.00% 8.46% -
ROE 11.71% 15.91% 18.46% 13.17% 10.53% 0.00% 9.13% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 23.91 26.13 29.44 27.36 25.25 0.00 18.21 26.34%
EPS 2.57 3.58 4.20 2.85 2.19 0.00 1.84 33.23%
DPS 1.33 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2179 0.2235 0.2261 0.2145 0.2059 0.00 0.1995 7.87%
Adjusted Per Share Value based on latest NOSH - 758,479
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 23.62 25.82 29.09 27.03 24.95 0.00 17.98 26.40%
EPS 2.52 3.51 4.12 2.79 2.14 0.00 1.80 33.50%
DPS 1.32 1.98 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.2153 0.2209 0.2234 0.2119 0.2034 0.00 0.1971 7.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 29/03/19 31/01/19 -
Price 0.30 0.535 0.46 0.36 0.325 0.30 0.19 -
P/RPS 1.25 2.05 1.56 1.32 1.29 0.00 1.04 17.11%
P/EPS 11.75 15.05 11.02 12.74 14.99 0.00 10.43 10.77%
EY 8.51 6.65 9.07 7.85 6.67 0.00 9.59 -9.75%
DY 4.44 3.74 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.38 2.39 2.03 1.68 1.58 0.00 0.95 37.80%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 31/03/19 31/01/19 CAGR
Date 21/05/20 20/02/20 25/11/19 26/08/19 25/06/19 - 19/03/19 -
Price 0.46 0.515 0.54 0.385 0.305 0.00 0.26 -
P/RPS 1.92 1.97 1.83 1.41 1.21 0.00 1.43 28.79%
P/EPS 18.02 14.49 12.94 13.63 14.07 0.00 14.27 22.18%
EY 5.55 6.90 7.73 7.34 7.11 0.00 7.01 -18.17%
DY 2.90 3.88 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 2.11 2.30 2.39 1.79 1.48 0.00 1.30 51.58%

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