REDTONE | REDTONE DIGITAL BERHAD

0.970 (0.0%)
4

T-O (am): 0.970 (08:59:00)
T-O (pm): 0.970 (14:29:00)
Last updated: 15:10

Fundamental
Technical
Total Score

REDTONE | REDTONE DIGITAL BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
22 Feb 24 Q2 Dec 23 2 30 Jun 24 89.70 16.27 11.72 13.1% 0.00 1.52 62.6% 67.4% 331.2% 45.2%
16 Nov 23 Q1 Sep 23 1 30 Jun 24 55.18 5.33 2.72 4.9% 0.00 0.35 22.1% 31.2% 77.0% 80.5%
24 Aug 23 Q4 Jun 23 4 30 Jun 23 70.86 15.98 11.80 16.6% 2.50 1.53 38.1% 67.1% 13.8% 21.2%
18 May 23 Q3 Mar 23 3 30 Jun 23 51.32 19.37 13.69 26.7% 0.00 1.77 4.2% 39.8% 36.0% 35.2%
21 Feb 23 Q2 Dec 22 2 30 Jun 23 53.59 24.75 21.40 39.9% 0.00 2.76 27.4% 32.7% 53.4% 94.9%
17 Nov 22 Q1 Sep 22 1 30 Jun 23 42.05 17.25 13.95 33.2% 0.00 1.81 0.8% 9.2% 43.3% 73.6%
23 Aug 22 Q4 Jun 22 4 30 Jun 22 42.41 15.98 9.73 22.9% 1.80 1.26 15.5% 25.1% 3.8% 36.9%
19 May 22 Q3 Mar 22 3 30 Jun 22 36.72 11.50 10.12 27.6% 0.00 1.31 9.1% 16.9% 7.8% 64.8%
16 Feb 22 Q2 Dec 21 2 30 Jun 22 40.39 15.91 10.98 27.2% 0.00 1.42 4.9% 0.7% 36.6% 54.1%
18 Nov 21 Q1 Sep 21 1 30 Jun 22 38.52 12.45 8.04 20.9% 0.00 1.04 32.0% 6.4% 13.0% 41.9%
19 Aug 21 Q4 Jun 21 4 30 Jun 21 56.62 12.88 7.11 12.6% 1.80 0.93 28.2% 44.0% 15.7% 188.4%
20 May 21 Q3 Mar 21 3 30 Jun 21 44.16 9.63 6.14 13.9% 0.00 0.79 10.1% 17.6% 13.7% 484.6%
19 Feb 21 Q2 Dec 20 2 30 Jun 21 40.11 9.49 7.12 17.8% 0.00 0.92 10.8% 9.1% 25.8% 25.4%
19 Nov 20 Q1 Sep 20 1 30 Jun 21 36.20 7.95 5.66 15.6% 0.00 0.73 7.9% 36.4% 170.4% 29.8%
19 Aug 20 Q4 Jun 20 4 30 Jun 20 39.32 -4.46 -8.04 -20.4% 1.80 -1.04 4.7% 20.9% 864.8% 224.1%
21 May 20 Q3 Mar 20 3 30 Jun 20 37.56 5.52 1.05 2.8% 0.00 0.14 14.9% 48.8% 81.5% 78.1%
20 Feb 20 Q2 Dec 19 2 30 Jun 20 44.13 8.05 5.68 12.9% 0.00 0.74 22.5% 2.8% 29.6% 5.7%
25 Nov 19 Q1 Sep 19 1 30 Jun 20 56.91 10.62 8.07 14.2% 0.00 1.05 74.9% 90.2% 24.5% 224.3%
26 Aug 19 30 Jun 19 Other 30 Jun 19 32.53 8.85 6.48 19.9% 1.00 0.84 55.7% 7.7% 35.0% 139.8%
25 Jun 19 30 Apr 19 Other 30 Jun 19 73.38 9.86 4.80 6.5% 0.00 0.63 61.6% 132.2% 10.7% 53.3%
19 Mar 19 Q3 Jan 19 3 30 Apr 19 45.41 7.77 5.37 11.8% 0.00 0.70 51.8% 66.3% 116.0% 710.4%
17 Dec 18 Q2 Oct 18 2 30 Apr 19 29.91 3.15 2.49 8.3% 0.00 0.33 1.0% 2.8% 7.9% 91.4%
20 Sep 18 Q1 Jul 18 1 30 Apr 19 30.22 3.66 2.70 8.9% 0.00 0.35 4.4% 0.0% 13.7% 145.8%
25 Jun 18 Q4 Apr 18 4 30 Apr 18 31.61 3.69 3.13 9.9% 0.00 0.41 15.8% 23.6% 372.2% 24.5%
19 Mar 18 Q3 Jan 18 3 30 Apr 18 27.30 0.30 0.66 2.4% 0.00 0.09 6.2% 27.1% 49.0% 118.3%
15 Dec 17 Q2 Oct 17 2 30 Apr 18 29.09 1.58 1.30 4.5% 0.00 0.17 3.8% 25.9% 18.3% 149.3%
20 Sep 17 Q1 Jul 17 1 30 Apr 18 30.23 1.21 1.10 3.6% 0.00 0.15 27.0% 21.4% 56.3% 195.0%
19 Jun 17 Q4 Apr 17 4 30 Apr 17 41.39 3.85 2.52 6.1% 0.00 0.33 10.6% 20.1% 169.5% 110.7%
21 Mar 17 Q3 Jan 17 3 30 Apr 17 37.43 -3.74 -3.62 -9.7% 0.00 -0.46 4.7% 3.2% 37.4% 49.7%
15 Dec 16 Q2 Oct 16 2 30 Apr 17 39.26 -3.00 -2.63 -6.7% 0.00 -0.34 2.1% 11.9% 127.7% 761.8%
26 Sep 16 Q1 Jul 16 1 30 Apr 17 38.45 -1.71 -1.16 -3.0% 0.00 -0.14 25.8% 66.9% 95.1% 315.1%
24 Jun 16 Q4 Apr 16 4 30 Apr 16 51.81 -18.25 -23.53 -45.4% 0.00 -3.03 33.9% 62.6% 227.0% 1472.7%
23 Mar 16 Q3 Jan 16 3 30 Apr 16 38.68 -7.89 -7.20 -18.6% 0.00 -0.92 10.3% 2.1% 1908.0% 328.2%
17 Dec 15 Q2 Oct 15 2 30 Apr 16 35.06 1.35 0.40 1.1% 0.00 0.05 52.2% 21.7% 26.0% 92.5%
28 Sep 15 Q1 Jul 15 1 30 Apr 16 23.03 0.72 0.54 2.3% 0.00 0.10 27.7% 32.6% 136.0% 87.9%
31 Jul 15 Q4 May 15 4 31 May 15 31.87 0.19 -1.50 -4.7% 0.00 -0.26 19.3% 14.7% 147.4% 118.9%
30 Apr 15 Q3 Feb 15 3 31 May 15 39.52 3.74 3.15 8.0% 0.00 0.61 11.8% 3.4% 40.5% 36.8%
20 Jan 15 30/11/14 2 31/05/15 44.81 5.53 5.29 11.8% 0.00 1.04 31.1% 47.1% 19.5% 12.4%

Historical Dividends

Financial Ratios

EPS 5.1 sen
Trailing PE (Sector Median: 17.6) 19.0
PEG 0.19
Altman Z 1.4
Beaver 0.134
Current Ratio 2.13
Debt-Equity (DE) Ratio 0.38
FCF Yield -1.29 %
Revenue QoQ 62.56 %
Revenue YoY 67.39%
Profit QoQ 331.25 %
Profit YoY -45.25 %
Profit Margin (Sector Median: 2.8) 14.95 %
ROE (ROIC: 14.94) 15.0 %
Dividend Per Share (DPS) 2.5 sen
Dividend Yield (DY) 2.58 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 17.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.8)
ROE (ROIC: 17.21)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.34
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 11.72
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 69.7
Expected Revenue (M) 1021.98
Expected Growth (%) 30.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR LAU BIK SOON reduced 502200.0 units announced on 13 Oct 2023 at ~RM0.69

Summary


Market Cap: 758 M.

Number of Shares: 782 M.

Adjusted Float: 55.0%.

Stock highly correlated with

GAMUDA (94%)

HUMEIND (93%)

PWF (93%)

UZMA (93%)

REDTONE DIGITAL BERHAD (previously known as REDTONE International Berhad), an investment holding company, provides business communication and telecommunication services primarily in Malaysia. The company is engaged in the research, development, manufacture, and marketing of telecommunication and multimedia solutions, computer telephony integration products, technology products, and communication applications, as well as telecommunication and network technology. It is also involved in the research, design, development, and commercialisation of VOIP customer premise equipment, as well as provides computer telephony systems and services. In addition, REDtone International Berhad markets and distributes discounted call services on the consumer market; IP call and discounted call services; and products on the Internet. Further, it markets telecommunication technical services. The company also has operations in Pakistan, Singapore, and the People's Republic of China. REDtone International Berhad was incorporated in 2002 and is headquartered in Puchong, Malaysia.

Sectors: Trading & Services, Telco, 5G, Telecommunications Service Providers, Telecommunications & Media

Code: 0032

Website: http://www.redtone.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 29-Sep-2023

Shareholder % Value (M)
Juara Sejati Sdn Bhd 38.58% 292.84
DYMM Sultan Ibrahim Johor 17.34% 131.61
Berjaya Philippines Inc 2.05% 15.56
National Trust Fund 1.71% 12.98
Teras Mewah Sdn Bhd 1.24% 9.41
Pertubuhan Keselamatan Sosial 1.04% 7.89
Petroliam Nasional Berhad 0.99% 7.51
KAF Core Income Fund 0.8% 6.07
Shum Thin Soon 0.78% 5.92
Prime Credit Leasing Berhad 0.7% 5.31
Tabung Haji 0.61% 4.63
UOB Kay Hian Pte Ltd 0.46% 3.49
Citigroup Nominees (Asing) Sdn Bhd 0.36% 2.73
Eastspring Investment Growth Fund 0.31% 2.35
Wong Kai Kong 0.3% 2.28
Lau Bik Soon 0.3% 2.26
Ng Hui Nooi 0.28% 2.13
United Asean Discovery Fund 0.27% 2.05
United Malaysia Fund 0.27% 2.05
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.