T-O (am): 0.000 (08:59:00)
T-O (pm): 0.520 (14:07:00)
Last updated: 12:30
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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% |
EPS | 7.28 sen |
Trailing PE (Sector Median: 15.0) | 7.1 |
PEG | 0.07 |
Altman Z | 1.7 |
Beaver | -0.05 |
Current Ratio | 3.29 |
Debt-Equity (DE) Ratio | 0.32 |
FCF Yield | -3.73 % |
Revenue QoQ | 27.43 % |
Revenue YoY | 32.67% |
Profit QoQ | 53.38 % |
Profit YoY | 94.9 % |
Profit Margin (Sector Median: 5.5) | 31.59 % |
ROE (ROIC: 22.09) | 22.19 % |
Dividend Per Share (DPS) | 1.8 sen |
Dividend Yield (DY) | 3.46 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 15.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 5.5) | |
ROE (ROIC: 21.22) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.32 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 21.4 |
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 |
No transaction in the last 2 months.
Market Cap: 394 M.
Number of Shares: 758 M.
Adjusted Float: 40.7%.
Stock highly correlated with
VELESTO (74%)
EATECH (73%)
AMTEL (71%)
ELKDESA (70%)
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
No warrants listed
Updated on 1-Oct-2021
Shareholder | Value (M) |
---|---|
Juara Sejati Sdn Bhd | 183.87 |
DYMM Sultan Ibrahim johor | 69.03 |
Berjaya Philippines Inc | 20.82 |
Manulife Investment progress Fund | 7.28 |
Vincent Tan Chee Yioun | 3.62 |
Eastspring Investments Small-Cap Fund | 2.99 |
Prime Credit Leasing Berhad | 2.79 |
Lim Gaik Bway @ Lim Chiew Ah | 2.23 |
Manulife Investment Dividend Fund | 1.71 |
Shum Thin Soon | 1.55 |
Manulife Flexi Invest Fund | 1.51 |
Lau Bik Soon | 1.43 |
Tiew Ming Ching | 1.31 |
Eastspring Investments Growth Fund | 1.15 |
Ng Hui Nooi | 1.11 |
Juara Sejati Sdn. Bhd. | 1.03 |
Choo Yeh Fung | 1.0 |
Manulife Investment Balanced Fund | 0.96 |
CGS-CIMB Securities (Singapore) pte. ltd. | 0.88 |
Yaw Chee Hou | 0.88 |
Ng Wee Mian | 0.8 |
Manulife Investment - ML Flexi Fund | 0.72 |
Lim Peng Hock | 0.72 |
Lim Chuie Fang | 0.68 |
Cheah Chin Chuan | 0.6 |