[REDTONE] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 136.62%
YoY- 48.73%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 42,053 158,042 115,630 78,915 38,522 177,096 120,475 -50.39%
PBT 17,253 55,850 39,867 28,366 12,452 39,938 27,061 -25.90%
Tax -3,555 -15,992 -8,545 -7,558 -3,539 -11,423 -6,981 -36.20%
NP 13,698 39,858 31,322 20,808 8,913 28,515 20,080 -22.48%
-
NP to SH 13,952 38,874 29,139 19,017 8,037 26,040 18,930 -18.39%
-
Tax Rate 20.61% 28.63% 21.43% 26.64% 28.42% 28.60% 25.80% -
Total Cost 28,355 118,184 84,308 58,107 29,609 148,581 100,395 -56.91%
-
Net Worth 220,137 217,508 205,682 184,658 173,063 178,397 170,822 18.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 13,913 - - - 13,913 - -
Div Payout % - 35.79% - - - 53.43% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 220,137 217,508 205,682 184,658 173,063 178,397 170,822 18.40%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 32.57% 25.22% 27.09% 26.37% 23.14% 16.10% 16.67% -
ROE 6.34% 17.87% 14.17% 10.30% 4.64% 14.60% 11.08% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.44 20.45 14.96 10.21 4.98 22.91 15.59 -50.40%
EPS 1.81 5.03 3.77 2.46 1.04 3.37 2.44 -18.03%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.2848 0.2814 0.2661 0.2389 0.2239 0.2308 0.221 18.40%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.37 20.20 14.78 10.09 4.92 22.63 15.40 -50.42%
EPS 1.78 4.97 3.72 2.43 1.03 3.33 2.42 -18.50%
DPS 0.00 1.78 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.2813 0.278 0.2629 0.236 0.2212 0.228 0.2183 18.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.465 0.39 0.415 0.43 0.51 0.425 0.44 -
P/RPS 8.55 1.91 2.77 4.21 10.23 1.85 2.82 109.33%
P/EPS 25.76 7.75 11.01 17.48 49.05 12.62 17.97 27.10%
EY 3.88 12.90 9.08 5.72 2.04 7.93 5.57 -21.40%
DY 0.00 4.62 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 1.63 1.39 1.56 1.80 2.28 1.84 1.99 -12.44%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 20/05/21 -
Price 0.455 0.425 0.415 0.46 0.455 0.43 0.445 -
P/RPS 8.36 2.08 2.77 4.51 9.13 1.88 2.86 104.30%
P/EPS 25.21 8.45 11.01 18.70 43.76 12.76 18.17 24.37%
EY 3.97 11.83 9.08 5.35 2.29 7.83 5.50 -19.51%
DY 0.00 4.24 0.00 0.00 0.00 4.19 0.00 -
P/NAPS 1.60 1.51 1.56 1.93 2.03 1.86 2.01 -14.09%

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