[REDTONE] YoY 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- -13.74%
YoY- 484.59%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
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 100,062 51,318 36,715 44,161 37,557 0 45,408 16.52%
PBT 20,054 19,367 11,501 9,626 5,519 0 7,769 20.14%
Tax -5,767 -4,444 -987 -3,202 -4,551 0 -2,504 17.52%
NP 14,287 14,923 10,514 6,424 968 0 5,265 21.31%
-
NP to SH 14,316 13,687 10,122 6,144 1,051 0 5,373 20.88%
-
Tax Rate 28.76% 22.95% 8.58% 33.26% 82.46% - 32.23% -
Total Cost 85,775 36,395 26,201 37,737 36,589 0 40,143 15.82%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 14.28% 29.08% 28.64% 14.55% 2.58% 0.00% 11.59% -
ROE 5.07% 5.29% 4.92% 3.60% 0.62% 0.00% 3.48% -
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 12.95 6.64 4.75 5.71 4.86 0.00 5.87 16.54%
EPS 1.85 1.77 1.31 0.79 0.14 0.00 0.70 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 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 12.79 6.56 4.69 5.64 4.80 0.00 5.80 16.53%
EPS 1.83 1.75 1.29 0.79 0.13 0.00 0.69 20.77%
DPS 0.00 0.00 0.00 0.00 0.00 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 7.53 7.76 8.74 7.70 6.17 0.00 3.23 17.79%
P/EPS 52.64 29.08 31.69 55.35 220.63 0.00 27.33 13.52%
EY 1.90 3.44 3.16 1.81 0.45 0.00 3.66 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 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 8.03 8.51 8.74 7.79 9.47 0.00 4.43 12.19%
P/EPS 56.15 31.91 31.69 55.98 338.30 0.00 37.40 8.18%
EY 1.78 3.13 3.16 1.79 0.30 0.00 2.67 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 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