[REDTONE] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -14.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 144,812 177,906 184,785 202,064 227,624 211,459 195,190 -18.93%
PBT 31,784 19,735 32,264 37,358 42,496 33,294 26,664 13.14%
Tax -8,476 -10,627 -10,870 -7,204 -7,092 -11,925 -10,985 -16.66%
NP 23,308 9,108 21,393 30,154 35,404 21,369 15,678 32.16%
-
NP to SH 22,652 6,759 19,729 27,492 32,272 21,840 16,758 23.60%
-
Tax Rate 26.67% 53.85% 33.69% 19.28% 16.69% 35.82% 41.20% -
Total Cost 121,504 168,798 163,392 171,910 192,220 190,090 179,512 -24.00%
-
Net Worth 152,271 160,387 168,426 172,831 174,801 165,798 159,150 -3.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div - 13,913 10,306 15,465 - 7,729 - -
Div Payout % - 205.85% 52.24% 56.26% - 35.39% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 152,271 160,387 168,426 172,831 174,801 165,798 159,150 -3.05%
NOSH 782,453 782,453 782,453 759,255 758,805 758,479 758,325 2.22%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin 16.10% 5.12% 11.58% 14.92% 15.55% 10.11% 8.03% -
ROE 14.88% 4.21% 11.71% 15.91% 18.46% 13.17% 10.53% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 18.73 23.02 23.91 26.13 29.44 27.36 25.25 -18.94%
EPS 2.92 0.89 2.57 3.58 4.20 2.85 2.19 22.42%
DPS 0.00 1.80 1.33 2.00 0.00 1.00 0.00 -
NAPS 0.197 0.2075 0.2179 0.2235 0.2261 0.2145 0.2059 -3.05%
Adjusted Per Share Value based on latest NOSH - 759,255
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 18.51 22.74 23.62 25.82 29.09 27.03 24.95 -18.93%
EPS 2.89 0.86 2.52 3.51 4.12 2.79 2.14 23.52%
DPS 0.00 1.78 1.32 1.98 0.00 0.99 0.00 -
NAPS 0.1946 0.205 0.2153 0.2209 0.2234 0.2119 0.2034 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 -
Price 0.33 0.38 0.30 0.535 0.46 0.36 0.325 -
P/RPS 1.76 1.65 1.25 2.05 1.56 1.32 1.29 24.41%
P/EPS 11.26 43.46 11.75 15.05 11.02 12.74 14.99 -18.22%
EY 8.88 2.30 8.51 6.65 9.07 7.85 6.67 22.29%
DY 0.00 4.74 4.44 3.74 0.00 2.78 0.00 -
P/NAPS 1.68 1.83 1.38 2.39 2.03 1.68 1.58 4.41%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 19/11/20 19/08/20 21/05/20 20/02/20 25/11/19 26/08/19 25/06/19 -
Price 0.37 0.365 0.46 0.515 0.54 0.385 0.305 -
P/RPS 1.97 1.59 1.92 1.97 1.83 1.41 1.21 40.88%
P/EPS 12.63 41.74 18.02 14.49 12.94 13.63 14.07 -7.31%
EY 7.92 2.40 5.55 6.90 7.73 7.34 7.11 7.88%
DY 0.00 4.93 2.90 3.88 0.00 2.60 0.00 -
P/NAPS 1.88 1.76 2.11 2.30 2.39 1.79 1.48 18.32%

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