[REDTONE] YoY 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- 25.78%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
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 89,704 53,590 40,393 40,111 44,126 0 29,912 23.66%
PBT 16,266 24,747 15,914 9,489 8,055 0 3,151 37.36%
Tax -4,548 -4,035 -4,019 -1,660 -1,829 0 -1,507 23.81%
NP 11,718 20,712 11,895 7,829 6,226 0 1,644 46.21%
-
NP to SH 11,717 21,400 10,980 7,123 5,678 0 2,488 34.94%
-
Tax Rate 27.96% 16.31% 25.25% 17.49% 22.71% - 47.83% -
Total Cost 77,986 32,878 28,498 32,282 37,900 0 28,268 21.68%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 13.06% 38.65% 29.45% 19.52% 14.11% 0.00% 5.50% -
ROE 4.46% 8.60% 5.95% 4.38% 3.29% 0.00% 1.67% -
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 11.61 6.93 5.23 5.19 5.71 0.00 3.87 23.67%
EPS 1.52 2.76 1.42 0.92 0.74 0.00 0.33 34.37%
DPS 0.00 0.00 0.00 0.00 0.00 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 11.46 6.85 5.16 5.13 5.64 0.00 3.82 23.67%
EPS 1.50 2.73 1.40 0.91 0.73 0.00 0.32 34.82%
DPS 0.00 0.00 0.00 0.00 0.00 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 6.03 7.21 8.23 6.94 9.38 0.00 5.43 2.04%
P/EPS 46.18 18.06 30.27 39.07 72.86 0.00 65.29 -6.47%
EY 2.17 5.54 3.30 2.56 1.37 0.00 1.53 6.99%
DY 0.00 0.00 0.00 0.00 0.00 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 8.96 7.79 8.80 8.09 9.03 0.00 4.40 14.74%
P/EPS 68.61 19.50 32.38 45.58 70.14 0.00 52.86 5.17%
EY 1.46 5.13 3.09 2.19 1.43 0.00 1.89 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 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