[REDTONE] YoY Annualized Quarter 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- 12.89%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 289,772 191,286 157,830 152,628 202,064 0 120,268 18.54%
PBT 43,182 84,000 56,732 34,870 37,358 0 13,624 24.99%
Tax -13,270 -15,180 -15,116 -7,558 -7,204 0 -6,288 15.54%
NP 29,912 68,820 41,616 27,312 30,154 0 7,336 31.23%
-
NP to SH 28,868 70,704 38,034 25,572 27,492 0 10,378 21.88%
-
Tax Rate 30.73% 18.07% 26.64% 21.67% 19.28% - 46.15% -
Total Cost 259,860 122,466 116,214 125,316 171,910 0 112,932 17.49%
-
Net Worth 262,571 248,813 184,658 162,629 172,831 0 148,756 11.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Div - - - - 15,465 - - -
Div Payout % - - - - 56.26% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Net Worth 262,571 248,813 184,658 162,629 172,831 0 148,756 11.61%
NOSH 782,453 782,453 782,453 782,453 759,255 773,564 758,228 0.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
NP Margin 10.32% 35.98% 26.37% 17.89% 14.92% 0.00% 6.10% -
ROE 10.99% 28.42% 20.60% 15.72% 15.91% 0.00% 6.98% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 37.49 24.75 20.42 19.75 26.13 0.00 15.55 18.55%
EPS 3.74 9.14 4.92 3.30 3.58 0.00 1.36 21.61%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.3397 0.3219 0.2389 0.2104 0.2235 0.00 0.1923 11.63%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 37.03 24.45 20.17 19.51 25.82 0.00 15.37 18.54%
EPS 3.69 9.04 4.86 3.27 3.51 0.00 1.33 21.82%
DPS 0.00 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.3356 0.318 0.236 0.2078 0.2209 0.00 0.1901 11.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 -
Price 0.70 0.50 0.43 0.36 0.535 0.175 0.21 -
P/RPS 1.87 2.02 2.11 1.82 2.05 0.00 1.35 6.50%
P/EPS 18.74 5.47 8.74 10.88 15.05 0.00 15.65 3.54%
EY 5.34 18.29 11.44 9.19 6.65 0.00 6.39 -3.41%
DY 0.00 0.00 0.00 0.00 3.74 0.00 0.00 -
P/NAPS 2.06 1.55 1.80 1.71 2.39 0.00 1.09 13.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 22/02/24 21/02/23 16/02/22 19/02/21 20/02/20 - 17/12/18 -
Price 1.04 0.54 0.46 0.42 0.515 0.00 0.17 -
P/RPS 2.77 2.18 2.25 2.13 1.97 0.00 1.09 19.77%
P/EPS 27.85 5.90 9.35 12.70 14.49 0.00 12.67 16.45%
EY 3.59 16.94 10.70 7.88 6.90 0.00 7.89 -14.12%
DY 0.00 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 3.06 1.68 1.93 2.00 2.30 0.00 0.88 27.25%

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