[REDTONE] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 26.69%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 220,728 217,826 195,948 191,286 168,212 158,042 154,173 27.00%
PBT 21,300 77,348 81,822 84,000 69,012 55,850 53,156 -45.61%
Tax -8,348 -18,988 -16,045 -15,180 -14,220 -15,992 -11,393 -18.70%
NP 12,952 58,360 65,777 68,820 54,792 39,858 41,762 -54.14%
-
NP to SH 10,868 60,837 65,385 70,704 55,808 38,874 38,852 -57.19%
-
Tax Rate 39.19% 24.55% 19.61% 18.07% 20.61% 28.63% 21.43% -
Total Cost 207,776 159,466 130,170 122,466 113,420 118,184 112,410 50.55%
-
Net Worth 242,706 257,083 258,707 248,813 220,137 217,508 205,682 11.65%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 19,323 - - - 13,913 - -
Div Payout % - 31.76% - - - 35.79% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 242,706 257,083 258,707 248,813 220,137 217,508 205,682 11.65%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.87% 26.79% 33.57% 35.98% 32.57% 25.22% 27.09% -
ROE 4.48% 23.66% 25.27% 28.42% 25.35% 17.87% 18.89% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.56 28.18 25.35 24.75 21.76 20.45 19.95 26.99%
EPS 1.40 7.87 8.45 9.14 7.24 5.03 5.03 -57.33%
DPS 0.00 2.50 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.314 0.3326 0.3347 0.3219 0.2848 0.2814 0.2661 11.65%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.21 27.84 25.04 24.45 21.50 20.20 19.70 27.01%
EPS 1.39 7.78 8.36 9.04 7.13 4.97 4.97 -57.20%
DPS 0.00 2.47 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.3102 0.3286 0.3306 0.318 0.2813 0.278 0.2629 11.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.69 0.71 0.515 0.50 0.465 0.39 0.415 -
P/RPS 2.42 2.52 2.03 2.02 2.14 1.91 2.08 10.61%
P/EPS 49.07 9.02 6.09 5.47 6.44 7.75 8.26 227.65%
EY 2.04 11.09 16.43 18.29 15.53 12.90 12.11 -69.46%
DY 0.00 3.52 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 2.20 2.13 1.54 1.55 1.63 1.39 1.56 25.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 24/08/23 18/05/23 21/02/23 17/11/22 23/08/22 19/05/22 -
Price 0.78 0.68 0.565 0.54 0.455 0.425 0.415 -
P/RPS 2.73 2.41 2.23 2.18 2.09 2.08 2.08 19.85%
P/EPS 55.48 8.64 6.68 5.90 6.30 8.45 8.26 255.57%
EY 1.80 11.57 14.97 16.94 15.87 11.83 12.11 -71.90%
DY 0.00 3.68 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 2.48 2.04 1.69 1.68 1.60 1.51 1.56 36.17%

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