[REDTONE] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 12.89%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 154,088 177,096 160,633 152,628 144,812 177,906 184,785 -11.39%
PBT 49,808 39,938 36,081 34,870 31,784 19,735 32,264 33.53%
Tax -14,156 -11,423 -9,308 -7,558 -8,476 -10,627 -10,870 19.23%
NP 35,652 28,515 26,773 27,312 23,308 9,108 21,393 40.52%
-
NP to SH 32,148 26,040 25,240 25,572 22,652 6,759 19,729 38.43%
-
Tax Rate 28.42% 28.60% 25.80% 21.67% 26.67% 53.85% 33.69% -
Total Cost 118,436 148,581 133,860 125,316 121,504 168,798 163,392 -19.29%
-
Net Worth 173,063 178,397 170,822 162,629 152,271 160,387 168,426 1.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 13,913 - - - 13,913 10,306 -
Div Payout % - 53.43% - - - 205.85% 52.24% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 173,063 178,397 170,822 162,629 152,271 160,387 168,426 1.82%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 23.14% 16.10% 16.67% 17.89% 16.10% 5.12% 11.58% -
ROE 18.58% 14.60% 14.78% 15.72% 14.88% 4.21% 11.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.94 22.91 20.78 19.75 18.73 23.02 23.91 -11.39%
EPS 4.16 3.37 3.25 3.30 2.92 0.89 2.57 37.82%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 1.33 -
NAPS 0.2239 0.2308 0.221 0.2104 0.197 0.2075 0.2179 1.82%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.69 22.63 20.53 19.51 18.51 22.74 23.62 -11.41%
EPS 4.11 3.33 3.23 3.27 2.89 0.86 2.52 38.51%
DPS 0.00 1.78 0.00 0.00 0.00 1.78 1.32 -
NAPS 0.2212 0.228 0.2183 0.2078 0.1946 0.205 0.2153 1.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.51 0.425 0.44 0.36 0.33 0.38 0.30 -
P/RPS 2.56 1.85 2.12 1.82 1.76 1.65 1.25 61.19%
P/EPS 12.26 12.62 13.47 10.88 11.26 43.46 11.75 2.87%
EY 8.16 7.93 7.42 9.19 8.88 2.30 8.51 -2.75%
DY 0.00 4.24 0.00 0.00 0.00 4.74 4.44 -
P/NAPS 2.28 1.84 1.99 1.71 1.68 1.83 1.38 39.71%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 20/05/21 19/02/21 19/11/20 19/08/20 21/05/20 -
Price 0.455 0.43 0.445 0.42 0.37 0.365 0.46 -
P/RPS 2.28 1.88 2.14 2.13 1.97 1.59 1.92 12.12%
P/EPS 10.94 12.76 13.63 12.70 12.63 41.74 18.02 -28.28%
EY 9.14 7.83 7.34 7.88 7.92 2.40 5.55 39.41%
DY 0.00 4.19 0.00 0.00 0.00 4.93 2.90 -
P/NAPS 2.03 1.86 2.01 2.00 1.88 1.76 2.11 -2.54%

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