[REDTONE] QoQ Quarter Result on 31-Mar-2022 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -7.81%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 53,590 42,053 42,412 36,715 40,393 38,522 56,621 -3.59%
PBT 24,747 17,253 15,983 11,501 15,914 12,452 12,877 54.39%
Tax -4,035 -3,555 -7,447 -987 -4,019 -3,539 -4,442 -6.18%
NP 20,712 13,698 8,536 10,514 11,895 8,913 8,435 81.71%
-
NP to SH 21,400 13,952 9,735 10,122 10,980 8,037 7,110 108.04%
-
Tax Rate 16.31% 20.61% 46.59% 8.58% 25.25% 28.42% 34.50% -
Total Cost 32,878 28,355 33,876 26,201 28,498 29,609 48,186 -22.44%
-
Net Worth 248,813 220,137 217,508 205,682 184,658 173,063 178,397 24.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 13,913 - - - 13,913 -
Div Payout % - - 142.92% - - - 195.68% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 248,813 220,137 217,508 205,682 184,658 173,063 178,397 24.75%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 38.65% 32.57% 20.13% 28.64% 29.45% 23.14% 14.90% -
ROE 8.60% 6.34% 4.48% 4.92% 5.95% 4.64% 3.99% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.93 5.44 5.49 4.75 5.23 4.98 7.33 -3.66%
EPS 2.76 1.81 1.26 1.31 1.42 1.04 0.93 106.10%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.80 -
NAPS 0.3219 0.2848 0.2814 0.2661 0.2389 0.2239 0.2308 24.75%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.85 5.37 5.42 4.69 5.16 4.92 7.24 -3.61%
EPS 2.73 1.78 1.24 1.29 1.40 1.03 0.91 107.59%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 1.78 -
NAPS 0.318 0.2813 0.278 0.2629 0.236 0.2212 0.228 24.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.50 0.465 0.39 0.415 0.43 0.51 0.425 -
P/RPS 7.21 8.55 7.11 8.74 8.23 10.23 5.80 15.56%
P/EPS 18.06 25.76 30.97 31.69 30.27 49.05 46.20 -46.44%
EY 5.54 3.88 3.23 3.16 3.30 2.04 2.16 87.05%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.24 -
P/NAPS 1.55 1.63 1.39 1.56 1.80 2.28 1.84 -10.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 17/11/22 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 -
Price 0.54 0.455 0.425 0.415 0.46 0.455 0.43 -
P/RPS 7.79 8.36 7.75 8.74 8.80 9.13 5.87 20.70%
P/EPS 19.50 25.21 33.74 31.69 32.38 43.76 46.75 -44.08%
EY 5.13 3.97 2.96 3.16 3.09 2.29 2.14 78.83%
DY 0.00 0.00 4.24 0.00 0.00 0.00 4.19 -
P/NAPS 1.68 1.60 1.51 1.56 1.93 2.03 1.86 -6.54%

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