Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 52.23 | 6.80 | 4.45 | 8.5% | 0.00 | 0.58 | 37.0% | 47.9% | 158.7% | 59.6% | ||||||||
| 21 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 82.91 | -9.43 | -7.58 | -9.1% | 2.00 | -0.98 | 24.5% | 27.8% | 150.2% | 125.7% | ||||||||
| 22 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 66.58 | 19.30 | 15.10 | 22.7% | 0.00 | 1.95 | 11.0% | 33.5% | 93.6% | 5.5% | ||||||||
| 20 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 74.82 | 9.75 | 7.80 | 10.4% | 0.00 | 1.01 | 25.4% | 16.6% | 29.1% | 33.4% | ||||||||
| 27 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 100.32 | 16.49 | 11.00 | 11.0% | 0.00 | 1.42 | 12.6% | 81.8% | 62.7% | 305.0% | ||||||||
| 22 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 114.78 | 40.29 | 29.50 | 25.7% | 3.00 | 3.82 | 14.7% | 62.0% | 106.0% | 150.0% | ||||||||
| 21 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 100.06 | 20.05 | 14.32 | 14.3% | 0.00 | 1.85 | 11.6% | 95.0% | 22.2% | 4.6% | ||||||||
| 22 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 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 2023 | 1 | 30 Jun 2024 | 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 2023 | 4 | 30 Jun 2023 | 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 2023 | 3 | 30 Jun 2023 | 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 2022 | 2 | 30 Jun 2023 | 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 2022 | 1 | 30 Jun 2023 | 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 2022 | 4 | 30 Jun 2022 | 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 2022 | 3 | 30 Jun 2022 | 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 2021 | 2 | 30 Jun 2022 | 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 2021 | 1 | 30 Jun 2022 | 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 2021 | 4 | 30 Jun 2021 | 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 2021 | 3 | 30 Jun 2021 | 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 2020 | 2 | 30 Jun 2021 | 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 2020 | 1 | 30 Jun 2021 | 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 2020 | 4 | 30 Jun 2020 | 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 2020 | 3 | 30 Jun 2020 | 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 2019 | 2 | 30 Jun 2020 | 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 2019 | 1 | 30 Jun 2020 | 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 2019 | Other | 30 Jun 2019 | 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 2019 | Other | 30 Jun 2019 | 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 2019 | 3 | 30 Apr 2019 | 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 2018 | 2 | 30 Apr 2019 | 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 2018 | 1 | 30 Apr 2019 | 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 2018 | 4 | 30 Apr 2018 | 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 2018 | 3 | 30 Apr 2018 | 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 2017 | 2 | 30 Apr 2018 | 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 2017 | 1 | 30 Apr 2018 | 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 2017 | 4 | 30 Apr 2017 | 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 2017 | 3 | 30 Apr 2017 | 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 2016 | 2 | 30 Apr 2017 | 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 2016 | 1 | 30 Apr 2017 | 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 2016 | 4 | 30 Apr 2016 | 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 2016 | 3 | 30 Apr 2016 | 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 2015 | 2 | 30 Apr 2016 | 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 2015 | 1 | 30 Apr 2016 | 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 2015 | 4 | 31 May 2015 | 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 2015 | 3 | 31 May 2015 | 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 | 2.53 sen |
| Trailing PE (Sector Median: 17.2) | 14.8 |
| PEG | 0.15 |
| Altman Z | 1.6 |
| Beaver | 0.221 |
| Current Ratio | 1.91 |
| Debt-Equity (DE) Ratio | 0.72 |
| FCF Yield | 12.59 % |
| Revenue QoQ | -37.0 % |
| Revenue YoY | -47.93% |
| Profit QoQ | 158.69 % |
| Profit YoY | -59.57 % |
| Profit Margin (Sector Median: 4.2) | 7.15 % |
| ROE (ROIC: 7.91) | 7.93 % |
| Dividend Per Share (DPS) | 2.0 sen |
| Dividend Yield (DY) | 5.33 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: 20.67) | |
| 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] | 4.82 |
| 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 |
MR LAU BIK SOON reduced 502200.0 units announced on 13 Oct 2023 at ~RM0.69
Market Cap: 293 M.
Market Cap Class: Small caps
Number of Shares: 782 M.
Adjusted Float: 55.0%.
Stock highly correlated with
PA (90%)
ICAP (88%)
SYCAL (88%)
3A (87%)
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, Penny Stocks
Code: 0032
Website: http://www.redtone.com/
Related Links: Bursa | Annual Report | Announcement
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| REDTONE-WB | 0.095 | 0.48 | 53.33% | 20-Dec-2030 |
Updated on 13-Nov-2025
| Shareholder | % | Value (M) |
|---|---|---|
| Juara Sejati Sdn Bhd | 32.12% | 94.23 |
| DYMM Sultan Ibrahim Johor | 17.34% | 50.88 |
| Berjaya Philippines Inc | 2.05% | 6.02 |
| National Trust Fund | 1.71% | 5.02 |
| Teras Mewah Sdn Bhd | 1.24% | 3.64 |
| Pertubuhan Keselamatan Sosial | 1.04% | 3.05 |
| Petroliam Nasional Berhad | 0.99% | 2.9 |
| KAF Core Income Fund | 0.8% | 2.35 |
| Shum Thin Soon | 0.78% | 2.29 |
| Prime Credit Leasing Berhad | 0.7% | 2.05 |
| Tabung Haji | 0.61% | 1.79 |
| UOB Kay Hian Pte Ltd | 0.46% | 1.35 |
| Lau Bik Soon | 0.36% | 1.06 |
| Citigroup Nominees (Asing) Sdn Bhd | 0.36% | 1.06 |
| Eastspring Investment Growth Fund | 0.31% | 0.91 |
| Wong Kai Kong | 0.3% | 0.88 |
| Ng Hui Nooi | 0.28% | 0.82 |
| United Asean Discovery Fund | 0.27% | 0.79 |
| United Malaysia Fund | 0.27% | 0.79 |