[REDTONE] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 13.04%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 42,412 36,715 40,393 38,522 56,621 44,161 40,111 3.79%
PBT 15,983 11,501 15,914 12,452 12,877 9,626 9,489 41.70%
Tax -7,447 -987 -4,019 -3,539 -4,442 -3,202 -1,660 172.75%
NP 8,536 10,514 11,895 8,913 8,435 6,424 7,829 5.94%
-
NP to SH 9,735 10,122 10,980 8,037 7,110 6,144 7,123 23.22%
-
Tax Rate 46.59% 8.58% 25.25% 28.42% 34.50% 33.26% 17.49% -
Total Cost 33,876 26,201 28,498 29,609 48,186 37,737 32,282 3.27%
-
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,913 - - - 13,913 - - -
Div Payout % 142.92% - - - 195.68% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 20.13% 28.64% 29.45% 23.14% 14.90% 14.55% 19.52% -
ROE 4.48% 4.92% 5.95% 4.64% 3.99% 3.60% 4.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.49 4.75 5.23 4.98 7.33 5.71 5.19 3.82%
EPS 1.26 1.31 1.42 1.04 0.93 0.79 0.92 23.39%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.2814 0.2661 0.2389 0.2239 0.2308 0.221 0.2104 21.45%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.42 4.69 5.16 4.92 7.24 5.64 5.13 3.74%
EPS 1.24 1.29 1.40 1.03 0.91 0.79 0.91 22.97%
DPS 1.78 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.278 0.2629 0.236 0.2212 0.228 0.2183 0.2078 21.47%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.415 0.43 0.51 0.425 0.44 0.36 -
P/RPS 7.11 8.74 8.23 10.23 5.80 7.70 6.94 1.63%
P/EPS 30.97 31.69 30.27 49.05 46.20 55.35 39.07 -14.38%
EY 3.23 3.16 3.30 2.04 2.16 1.81 2.56 16.81%
DY 4.62 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 1.39 1.56 1.80 2.28 1.84 1.99 1.71 -12.93%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 20/05/21 19/02/21 -
Price 0.425 0.415 0.46 0.455 0.43 0.445 0.42 -
P/RPS 7.75 8.74 8.80 9.13 5.87 7.79 8.09 -2.82%
P/EPS 33.74 31.69 32.38 43.76 46.75 55.98 45.58 -18.21%
EY 2.96 3.16 3.09 2.29 2.14 1.79 2.19 22.31%
DY 4.24 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 1.51 1.56 1.93 2.03 1.86 2.01 2.00 -17.12%

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