[REDTONE] YoY Cumulative 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- 48.05%
YoY- 27.93%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 CAGR
Revenue 244,948 146,961 115,630 120,475 138,589 0 105,542 17.69%
PBT 41,645 61,367 39,867 27,061 24,198 0 14,581 22.51%
Tax -12,402 -12,034 -8,545 -6,981 -8,153 0 -5,648 16.44%
NP 29,243 49,333 31,322 20,080 16,045 0 8,933 25.79%
-
NP to SH 28,750 49,039 29,139 18,930 14,797 0 10,562 21.38%
-
Tax Rate 29.78% 19.61% 21.43% 25.80% 33.69% - 38.74% -
Total Cost 215,705 97,628 84,308 100,395 122,544 0 96,609 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 - - - - 7,729 - - -
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 10.17% 18.96% 14.17% 11.08% 8.79% 0.00% 6.85% -
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 31.69 19.01 14.96 15.59 17.93 0.00 13.65 17.70%
EPS 3.72 6.34 3.77 2.44 1.93 0.00 1.38 21.15%
DPS 0.00 0.00 0.00 0.00 1.00 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 31.31 18.78 14.78 15.40 17.71 0.00 13.49 17.69%
EPS 3.67 6.27 3.72 2.42 1.89 0.00 1.35 21.35%
DPS 0.00 0.00 0.00 0.00 0.99 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 3.08 2.71 2.77 2.82 1.67 0.00 1.39 16.64%
P/EPS 26.21 8.12 11.01 17.97 15.67 0.00 13.90 13.05%
EY 3.81 12.32 9.08 5.57 6.38 0.00 7.19 -11.56%
DY 0.00 0.00 0.00 0.00 3.33 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 3.28 2.97 2.77 2.86 2.57 0.00 1.90 11.14%
P/EPS 27.96 8.91 11.01 18.17 24.03 0.00 19.03 7.73%
EY 3.58 11.23 9.08 5.50 4.16 0.00 5.26 -7.17%
DY 0.00 0.00 0.00 0.00 2.17 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