[REDTONE] QoQ TTM 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- 33.19%
YoY- -76.83%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 179,415 177,096 159,792 153,188 157,203 177,906 171,123 3.20%
PBT 44,444 39,938 22,598 18,491 17,057 19,735 33,050 21.80%
Tax -12,843 -11,423 -9,666 -11,015 -11,184 -10,838 -10,008 18.07%
NP 31,601 28,515 12,932 7,476 5,873 8,897 23,042 23.41%
-
NP to SH 28,414 26,040 10,892 5,799 4,354 6,759 21,275 21.25%
-
Tax Rate 28.90% 28.60% 42.77% 59.57% 65.57% 54.92% 30.28% -
Total Cost 147,814 148,581 146,860 145,712 151,330 169,009 148,081 -0.12%
-
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 13,913 13,913 13,913 13,913 7,729 47.92%
Div Payout % 48.97% 53.43% 127.74% 239.92% 319.55% 205.85% 36.33% -
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 17.61% 16.10% 8.09% 4.88% 3.74% 5.00% 13.47% -
ROE 16.42% 14.60% 6.38% 3.57% 2.86% 4.21% 12.63% -
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 23.21 22.91 20.67 19.82 20.34 23.02 22.14 3.19%
EPS 3.68 3.37 1.41 0.75 0.56 0.87 2.75 21.41%
DPS 1.80 1.80 1.80 1.80 1.80 1.80 1.00 47.91%
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 22.93 22.63 20.42 19.58 20.09 22.74 21.87 3.20%
EPS 3.63 3.33 1.39 0.74 0.56 0.86 2.72 21.19%
DPS 1.78 1.78 1.78 1.78 1.78 1.78 0.99 47.80%
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 2.20 1.85 2.13 1.82 1.62 1.65 1.36 37.76%
P/EPS 13.87 12.62 31.22 47.98 58.58 43.46 10.90 17.40%
EY 7.21 7.93 3.20 2.08 1.71 2.30 9.17 -14.79%
DY 3.53 4.24 4.09 5.00 5.45 4.74 3.33 3.96%
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 1.96 1.88 2.15 2.12 1.82 1.59 2.08 -3.88%
P/EPS 12.38 12.76 31.58 55.98 65.68 41.74 16.71 -18.10%
EY 8.08 7.83 3.17 1.79 1.52 2.40 5.98 22.19%
DY 3.96 4.19 4.04 4.29 4.86 4.93 2.17 49.27%
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