[REDTONE] YoY Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -16.22%
YoY- -29.81%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 55,182 42,053 38,522 36,203 56,906 0 30,222 12.35%
PBT 5,325 17,253 12,452 7,946 10,624 0 3,661 7.51%
Tax -2,087 -3,555 -3,539 -2,119 -1,773 0 -1,637 4.80%
NP 3,238 13,698 8,913 5,827 8,851 0 2,024 9.51%
-
NP to SH 2,717 13,952 8,037 5,663 8,068 0 2,701 0.11%
-
Tax Rate 39.19% 20.61% 28.42% 26.67% 16.69% - 44.71% -
Total Cost 51,944 28,355 29,609 30,376 48,055 0 28,198 12.54%
-
Net Worth 242,706 220,137 173,063 152,271 174,801 0 146,203 10.30%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 242,706 220,137 173,063 152,271 174,801 0 146,203 10.30%
NOSH 782,453 782,453 782,453 782,453 758,805 773,564 758,228 0.61%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 5.87% 32.57% 23.14% 16.10% 15.55% 0.00% 6.70% -
ROE 1.12% 6.34% 4.64% 3.72% 4.62% 0.00% 1.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 7.14 5.44 4.98 4.68 7.36 0.00 3.91 12.35%
EPS 0.35 1.81 1.04 0.73 1.05 0.00 0.35 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.314 0.2848 0.2239 0.197 0.2261 0.00 0.189 10.31%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 7.05 5.37 4.92 4.63 7.27 0.00 3.86 12.35%
EPS 0.35 1.78 1.03 0.72 1.03 0.00 0.35 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3102 0.2813 0.2212 0.1946 0.2234 0.00 0.1869 10.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.69 0.465 0.51 0.33 0.46 0.255 0.265 -
P/RPS 9.67 8.55 10.23 7.05 6.25 0.00 6.78 7.10%
P/EPS 196.30 25.76 49.05 45.04 44.08 0.00 75.90 20.17%
EY 0.51 3.88 2.04 2.22 2.27 0.00 1.32 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.63 2.28 1.68 2.03 0.00 1.40 9.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 16/11/23 17/11/22 18/11/21 19/11/20 25/11/19 - 20/09/18 -
Price 0.78 0.455 0.455 0.37 0.54 0.00 0.26 -
P/RPS 10.93 8.36 9.13 7.90 7.34 0.00 6.65 10.08%
P/EPS 221.90 25.21 43.76 50.50 51.75 0.00 74.46 23.51%
EY 0.45 3.97 2.29 1.98 1.93 0.00 1.34 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.60 2.03 1.88 2.39 0.00 1.38 12.00%

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