[REDTONE] QoQ Cumulative 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- 125.78%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,522 177,096 120,475 76,314 36,203 177,906 138,589 -57.37%
PBT 12,452 39,938 27,061 17,435 7,946 19,735 24,198 -35.75%
Tax -3,539 -11,423 -6,981 -3,779 -2,119 -10,627 -8,153 -42.64%
NP 8,913 28,515 20,080 13,656 5,827 9,108 16,045 -32.40%
-
NP to SH 8,037 26,040 18,930 12,786 5,663 6,759 14,797 -33.40%
-
Tax Rate 28.42% 28.60% 25.80% 21.67% 26.67% 53.85% 33.69% -
Total Cost 29,609 148,581 100,395 62,658 30,376 168,798 122,544 -61.17%
-
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 7,729 -
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 4.64% 14.60% 11.08% 7.86% 3.72% 4.21% 8.79% -
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 4.98 22.91 15.59 9.87 4.68 23.02 17.93 -57.39%
EPS 1.04 3.37 2.44 1.65 0.73 0.89 1.93 -33.75%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 1.00 -
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 4.92 22.63 15.40 9.75 4.63 22.74 17.71 -57.39%
EPS 1.03 3.33 2.42 1.63 0.72 0.86 1.89 -33.25%
DPS 0.00 1.78 0.00 0.00 0.00 1.78 0.99 -
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 10.23 1.85 2.82 3.65 7.05 1.65 1.67 234.42%
P/EPS 49.05 12.62 17.97 21.76 45.04 43.46 15.67 113.83%
EY 2.04 7.93 5.57 4.59 2.22 2.30 6.38 -53.20%
DY 0.00 4.24 0.00 0.00 0.00 4.74 3.33 -
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 9.13 1.88 2.86 4.25 7.90 1.59 2.57 132.64%
P/EPS 43.76 12.76 18.17 25.39 50.50 41.74 24.03 49.07%
EY 2.29 7.83 5.50 3.94 1.98 2.40 4.16 -32.80%
DY 0.00 4.19 0.00 0.00 0.00 4.93 2.17 -
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