[REDTONE] YoY Cumulative 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- 70.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 95,643 78,915 76,314 101,032 0 60,134 59,326 9.67%
PBT 42,000 28,366 17,435 18,679 0 6,812 2,783 69.04%
Tax -7,590 -7,558 -3,779 -3,602 0 -3,144 -471 71.20%
NP 34,410 20,808 13,656 15,077 0 3,668 2,312 68.59%
-
NP to SH 35,352 19,017 12,786 13,746 0 5,189 2,399 68.26%
-
Tax Rate 18.07% 26.64% 21.67% 19.28% - 46.15% 16.92% -
Total Cost 61,233 58,107 62,658 85,955 0 56,466 57,014 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 - - - 7,732 - - - -
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 14.21% 10.30% 7.86% 7.95% 0.00% 3.49% 1.72% -
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 12.37 10.21 9.87 13.07 0.00 7.77 7.68 9.65%
EPS 4.57 2.46 1.65 1.79 0.00 0.68 0.32 67.24%
DPS 0.00 0.00 0.00 1.00 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 12.22 10.09 9.75 12.91 0.00 7.69 7.58 9.67%
EPS 4.52 2.43 1.63 1.76 0.00 0.66 0.31 67.92%
DPS 0.00 0.00 0.00 0.99 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 4.04 4.21 3.65 4.09 0.00 2.70 5.28 -5.04%
P/EPS 10.93 17.48 21.76 30.10 0.00 31.31 130.49 -38.10%
EY 9.15 5.72 4.59 3.32 0.00 3.19 0.77 61.40%
DY 0.00 0.00 0.00 1.87 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 4.36 4.51 4.25 3.94 0.00 2.19 4.69 -1.40%
P/EPS 11.81 18.70 25.39 28.97 0.00 25.34 115.99 -35.71%
EY 8.47 5.35 3.94 3.45 0.00 3.95 0.86 55.65%
DY 0.00 0.00 0.00 1.94 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