[REDTONE] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -14.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 191,286 157,830 152,628 202,064 0 120,268 118,652 9.67%
PBT 84,000 56,732 34,870 37,358 0 13,624 5,566 69.04%
Tax -15,180 -15,116 -7,558 -7,204 0 -6,288 -942 71.20%
NP 68,820 41,616 27,312 30,154 0 7,336 4,624 68.59%
-
NP to SH 70,704 38,034 25,572 27,492 0 10,378 4,798 68.26%
-
Tax Rate 18.07% 26.64% 21.67% 19.28% - 46.15% 16.92% -
Total Cost 122,466 116,214 125,316 171,910 0 112,932 114,028 1.39%
-
Net Worth 248,813 184,658 162,629 172,831 0 148,756 139,672 11.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div - - - 15,465 - - - -
Div Payout % - - - 56.26% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Net Worth 248,813 184,658 162,629 172,831 0 148,756 139,672 11.81%
NOSH 782,453 782,453 782,453 759,255 773,564 758,228 758,143 0.61%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
NP Margin 35.98% 26.37% 17.89% 14.92% 0.00% 6.10% 3.90% -
ROE 28.42% 20.60% 15.72% 15.91% 0.00% 6.98% 3.44% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 24.75 20.42 19.75 26.13 0.00 15.55 15.35 9.68%
EPS 9.14 4.92 3.30 3.58 0.00 1.36 0.64 67.24%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.3219 0.2389 0.2104 0.2235 0.00 0.1923 0.1807 11.81%
Adjusted Per Share Value based on latest NOSH - 759,255
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 24.45 20.17 19.51 25.82 0.00 15.37 15.16 9.68%
EPS 9.04 4.86 3.27 3.51 0.00 1.33 0.61 68.45%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 0.318 0.236 0.2078 0.2209 0.00 0.1901 0.1785 11.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 -
Price 0.50 0.43 0.36 0.535 0.175 0.21 0.405 -
P/RPS 2.02 2.11 1.82 2.05 0.00 1.35 2.64 -5.04%
P/EPS 5.47 8.74 10.88 15.05 0.00 15.65 65.25 -38.09%
EY 18.29 11.44 9.19 6.65 0.00 6.39 1.53 61.59%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 1.55 1.80 1.71 2.39 0.00 1.09 2.24 -6.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 21/02/23 16/02/22 19/02/21 20/02/20 - 17/12/18 15/12/17 -
Price 0.54 0.46 0.42 0.515 0.00 0.17 0.36 -
P/RPS 2.18 2.25 2.13 1.97 0.00 1.09 2.35 -1.44%
P/EPS 5.90 9.35 12.70 14.49 0.00 12.67 58.00 -35.73%
EY 16.94 10.70 7.88 6.90 0.00 7.89 1.72 55.65%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 1.68 1.93 2.00 2.30 0.00 0.88 1.99 -3.22%

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