[REDTONE] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -1.3%
YoY- 27.93%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Revenue 326,597 195,948 154,173 160,633 184,785 0 140,722 17.69%
PBT 55,526 81,822 53,156 36,081 32,264 0 19,441 22.52%
Tax -16,536 -16,045 -11,393 -9,308 -10,870 0 -7,530 16.44%
NP 38,990 65,777 41,762 26,773 21,393 0 11,910 25.79%
-
NP to SH 38,333 65,385 38,852 25,240 19,729 0 14,082 21.38%
-
Tax Rate 29.78% 19.61% 21.43% 25.80% 33.69% - 38.73% -
Total Cost 287,606 130,170 112,410 133,860 163,392 0 128,812 16.81%
-
Net Worth 282,591 258,707 205,682 170,822 168,426 0 154,203 12.43%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Div - - - - 10,306 - - -
Div Payout % - - - - 52.24% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Net Worth 282,591 258,707 205,682 170,822 168,426 0 154,203 12.43%
NOSH 782,453 782,453 782,453 782,453 782,453 772,952 758,228 0.61%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
NP Margin 11.94% 33.57% 27.09% 16.67% 11.58% 0.00% 8.46% -
ROE 13.56% 25.27% 18.89% 14.78% 11.71% 0.00% 9.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 42.25 25.35 19.95 20.78 23.91 0.00 18.21 17.68%
EPS 4.96 8.45 5.03 3.25 2.57 0.00 1.84 21.15%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.3656 0.3347 0.2661 0.221 0.2179 0.00 0.1995 12.43%
Adjusted Per Share Value based on latest NOSH - 782,453
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
RPS 41.74 25.04 19.70 20.53 23.62 0.00 17.98 17.70%
EPS 4.90 8.36 4.97 3.23 2.52 0.00 1.80 21.38%
DPS 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
NAPS 0.3612 0.3306 0.2629 0.2183 0.2153 0.00 0.1971 12.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 -
Price 0.975 0.515 0.415 0.44 0.30 0.30 0.19 -
P/RPS 2.31 2.03 2.08 2.12 1.25 0.00 1.04 16.70%
P/EPS 19.66 6.09 8.26 13.47 11.75 0.00 10.43 13.05%
EY 5.09 16.43 12.11 7.42 8.51 0.00 9.59 -11.53%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 2.67 1.54 1.56 1.99 1.38 0.00 0.95 22.13%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Date 21/05/24 18/05/23 19/05/22 20/05/21 21/05/20 - 19/03/19 -
Price 1.04 0.565 0.415 0.445 0.46 0.00 0.26 -
P/RPS 2.46 2.23 2.08 2.14 1.92 0.00 1.43 11.06%
P/EPS 20.97 6.68 8.26 13.63 18.02 0.00 14.27 7.73%
EY 4.77 14.97 12.11 7.34 5.55 0.00 7.01 -7.17%
DY 0.00 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 2.84 1.69 1.56 2.01 2.11 0.00 1.30 16.32%

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