[REDTONE] QoQ Cumulative 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- 153.38%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 55,182 217,826 146,961 95,643 42,053 158,042 115,630 -38.90%
PBT 5,325 77,348 61,367 42,000 17,253 55,850 39,867 -73.83%
Tax -2,087 -18,988 -12,034 -7,590 -3,555 -15,992 -8,545 -60.89%
NP 3,238 58,360 49,333 34,410 13,698 39,858 31,322 -77.94%
-
NP to SH 2,717 60,837 49,039 35,352 13,952 38,874 29,139 -79.40%
-
Tax Rate 39.19% 24.55% 19.61% 18.07% 20.61% 28.63% 21.43% -
Total Cost 51,944 159,466 97,628 61,233 28,355 118,184 84,308 -27.57%
-
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 1.12% 23.66% 18.96% 14.21% 6.34% 17.87% 14.17% -
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 7.14 28.18 19.01 12.37 5.44 20.45 14.96 -38.90%
EPS 0.35 7.87 6.34 4.57 1.81 5.03 3.77 -79.46%
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 7.05 27.84 18.78 12.22 5.37 20.20 14.78 -38.92%
EPS 0.35 7.78 6.27 4.52 1.78 4.97 3.72 -79.28%
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 9.67 2.52 2.71 4.04 8.55 1.91 2.77 129.95%
P/EPS 196.30 9.02 8.12 10.93 25.76 7.75 11.01 581.28%
EY 0.51 11.09 12.32 9.15 3.88 12.90 9.08 -85.30%
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 10.93 2.41 2.97 4.36 8.36 2.08 2.77 149.49%
P/EPS 221.90 8.64 8.91 11.81 25.21 8.45 11.01 639.24%
EY 0.45 11.57 11.23 8.47 3.97 11.83 9.08 -86.48%
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