[REDTONE] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Revenue 51,318 36,715 44,161 37,557 0 45,408 27,302 13.00% YoY % 39.77% -16.86% 17.58% 0.00% 0.00% 66.32% - Horiz. % 187.96% 134.48% 161.75% 137.56% 0.00% 166.32% 100.00%
PBT 19,367 11,501 9,626 5,519 0 7,769 296 124.70% YoY % 68.39% 19.48% 74.42% 0.00% 0.00% 2,524.66% - Horiz. % 6,542.91% 3,885.47% 3,252.03% 1,864.53% 0.00% 2,624.66% 100.00%
Tax -4,444 -987 -3,202 -4,551 0 -2,504 -159 90.58% YoY % -350.25% 69.18% 29.64% 0.00% 0.00% -1,474.84% - Horiz. % 2,794.97% 620.75% 2,013.84% 2,862.26% -0.00% 1,574.84% 100.00%
NP 14,923 10,514 6,424 968 0 5,265 137 148.00% YoY % 41.93% 63.67% 563.64% 0.00% 0.00% 3,743.07% - Horiz. % 10,892.70% 7,674.45% 4,689.05% 706.57% 0.00% 3,843.07% 100.00%
NP to SH 13,687 10,122 6,144 1,051 0 5,373 663 79.72% YoY % 35.22% 64.75% 484.59% 0.00% 0.00% 710.41% - Horiz. % 2,064.40% 1,526.70% 926.70% 158.52% 0.00% 810.41% 100.00%
Tax Rate 22.95 % 8.58 % 33.26 % 82.46 % - % 32.23 % 53.72 % -15.18% YoY % 167.48% -74.20% -59.67% 0.00% 0.00% -40.00% - Horiz. % 42.72% 15.97% 61.91% 153.50% 0.00% 60.00% 100.00%
Total Cost 36,395 26,201 37,737 36,589 0 40,143 27,165 5.83% YoY % 38.91% -30.57% 3.14% 0.00% 0.00% 47.77% - Horiz. % 133.98% 96.45% 138.92% 134.69% 0.00% 147.77% 100.00%
Net Worth 258,707 205,682 170,822 168,426 - 154,203 140,290 12.58% YoY % 25.78% 20.41% 1.42% 0.00% 0.00% 9.92% - Horiz. % 184.41% 146.61% 121.76% 120.06% 0.00% 109.92% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Net Worth 258,707 205,682 170,822 168,426 - 154,203 140,290 12.58% YoY % 25.78% 20.41% 1.42% 0.00% 0.00% 9.92% - Horiz. % 184.41% 146.61% 121.76% 120.06% 0.00% 109.92% 100.00%
NOSH 772,952 772,952 772,952 772,952 772,952 772,952 772,952 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
NP Margin 29.08 % 28.64 % 14.55 % 2.58 % - % 11.59 % 0.50 % 119.63% YoY % 1.54% 96.84% 463.95% 0.00% 0.00% 2,218.00% - Horiz. % 5,816.00% 5,728.00% 2,910.00% 516.00% 0.00% 2,318.00% 100.00%
ROE 5.29 % 4.92 % 3.60 % 0.62 % - % 3.48 % 0.47 % 59.80% YoY % 7.52% 36.67% 480.65% 0.00% 0.00% 640.43% - Horiz. % 1,125.53% 1,046.81% 765.96% 131.91% 0.00% 740.43% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 6.64 4.75 5.71 4.86 - 5.87 3.53 13.01% YoY % 39.79% -16.81% 17.49% 0.00% 0.00% 66.29% - Horiz. % 188.10% 134.56% 161.76% 137.68% 0.00% 166.29% 100.00%
EPS 1.77 1.31 0.79 0.14 0.00 0.70 0.09 78.04% YoY % 35.11% 65.82% 464.29% 0.00% 0.00% 677.78% - Horiz. % 1,966.67% 1,455.56% 877.78% 155.56% 0.00% 777.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3347 0.2661 0.2210 0.2179 - 0.1995 0.1815 12.58% YoY % 25.78% 20.41% 1.42% 0.00% 0.00% 9.92% - Horiz. % 184.41% 146.61% 121.76% 120.06% 0.00% 109.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 782,453 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
RPS 6.56 4.69 5.64 4.80 - 5.80 3.49 13.00% YoY % 39.87% -16.84% 17.50% 0.00% 0.00% 66.19% - Horiz. % 187.97% 134.38% 161.60% 137.54% 0.00% 166.19% 100.00%
EPS 1.75 1.29 0.79 0.13 0.00 0.69 0.08 81.74% YoY % 35.66% 63.29% 507.69% 0.00% 0.00% 762.50% - Horiz. % 2,187.50% 1,612.50% 987.50% 162.50% 0.00% 862.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3306 0.2629 0.2183 0.2153 - 0.1971 0.1793 12.58% YoY % 25.75% 20.43% 1.39% 0.00% 0.00% 9.93% - Horiz. % 184.38% 146.63% 121.75% 120.08% 0.00% 109.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/19 30/01/18 -
Price 0.5150 0.4150 0.4400 0.3000 0.3000 0.1900 0.3550 -
P/RPS 7.76 8.74 7.70 6.17 0.00 3.23 10.05 -4.88% YoY % -11.21% 13.51% 24.80% 0.00% 0.00% -67.86% - Horiz. % 77.21% 86.97% 76.62% 61.39% 0.00% 32.14% 100.00%
P/EPS 29.08 31.69 55.35 220.63 0.00 27.33 413.87 -40.20% YoY % -8.24% -42.75% -74.91% 0.00% 0.00% -93.40% - Horiz. % 7.03% 7.66% 13.37% 53.31% 0.00% 6.60% 100.00%
EY 3.44 3.16 1.81 0.45 0.00 3.66 0.24 67.46% YoY % 8.86% 74.59% 302.22% 0.00% 0.00% 1,425.00% - Horiz. % 1,433.33% 1,316.67% 754.17% 187.50% 0.00% 1,525.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.54 1.56 1.99 1.38 0.00 0.95 1.96 -4.56% YoY % -1.28% -21.61% 44.20% 0.00% 0.00% -51.53% - Horiz. % 78.57% 79.59% 101.53% 70.41% 0.00% 48.47% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/19 31/01/18 CAGR
Date 18/05/23 - - 21/05/20 - 19/03/19 19/03/18 -
Price 0.5650 0.4150 0.4450 0.4600 0.0000 0.2600 0.2750 -
P/RPS 8.51 8.74 7.79 9.47 0.00 4.43 7.79 1.73% YoY % -2.63% 12.20% -17.74% 0.00% 0.00% -43.13% - Horiz. % 109.24% 112.20% 100.00% 121.57% 0.00% 56.87% 100.00%
P/EPS 31.91 31.69 55.98 338.30 0.00 37.40 320.61 -36.03% YoY % 0.69% -43.39% -83.45% 0.00% 0.00% -88.33% - Horiz. % 9.95% 9.88% 17.46% 105.52% 0.00% 11.67% 100.00%
EY 3.13 3.16 1.79 0.30 0.00 2.67 0.31 56.47% YoY % -0.95% 76.54% 496.67% 0.00% 0.00% 761.29% - Horiz. % 1,009.68% 1,019.35% 577.42% 96.77% 0.00% 861.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.69 1.56 2.01 2.11 0.00 1.30 1.52 2.07% YoY % 8.33% -22.39% -4.74% 0.00% 0.00% -14.47% - Horiz. % 111.18% 102.63% 132.24% 138.82% 0.00% 85.53% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RDB - Q3FYE2022.pdf 
