REDTONE | REDTONE DIGITAL BERHAD
0.950 (-0.52%)
T-O (am): 0.955 (08:59:00)
T-O (pm): 0.945 (14:29:00)
Last updated: 17:00
REDTONE Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
REDTONE Quarter Reports
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 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 24 | 3 | 30 Jun 24 | 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 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% |
REDTONE Historical Dividends
REDTONE Financial Ratios
| EPS | 7.44 sen |
| Trailing PE (Sector Median: 17.2) | 12.8 |
| PEG | 0.13 |
| Altman Z | 1.5 |
| Beaver | -0.085 |
| Current Ratio | 2.08 |
| Debt-Equity (DE) Ratio | 0.45 |
| FCF Yield | -1.89 % |
| Revenue QoQ | 14.71 % |
| Revenue YoY | 61.97% |
| Profit QoQ | 106.04 % |
| Profit YoY | 150.01 % |
| Profit Margin (Sector Median: 2.5) | 16.19 % |
| ROE (ROIC: 14.3) | 14.35 % |
| Dividend Per Share (DPS) | 3.0 sen |
| Dividend Yield (DY) | 3.16 % |
REDTONE Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.5) | |
| ROE (ROIC: 16.33) | |
| Altman Z |
REDTONE 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) | 0.38 | Consistent QR FV |
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] | 29.5 |
| 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 |
REDTONE Directors Share Purchases (Beta)
MR LAU BIK SOON reduced 502200.0 units announced on 13 Oct 2023 at ~RM0.69
REDTONE Summary
Market Cap: 743 M.
Market Cap Class: Middlers
Number of Shares: 782 M.
Adjusted Float: 55.0%.
Stock highly correlated with
HUMEIND (94%)
MASTER (94%)
UTILITIES (94%)
YTLREIT (94%)
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
REDTONE Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Juara Sejati Sdn Bhd | 34.44% | 256.03 |
| DYMM Sultan Ibrahim Johor | 17.34% | 128.89 |
| Berjaya Philippines Inc | 2.05% | 15.24 |
| National Trust Fund | 1.71% | 12.71 |
| Teras Mewah Sdn Bhd | 1.24% | 9.22 |
| Pertubuhan Keselamatan Sosial | 1.04% | 7.73 |
| Petroliam Nasional Berhad | 0.99% | 7.36 |
| KAF Core Income Fund | 0.8% | 5.95 |
| Shum Thin Soon | 0.78% | 5.8 |
| Prime Credit Leasing Berhad | 0.7% | 5.2 |
| Tabung Haji | 0.61% | 4.53 |
| UOB Kay Hian Pte Ltd | 0.46% | 3.42 |
| Lau Bik Soon | 0.36% | 2.68 |
| Citigroup Nominees (Asing) Sdn Bhd | 0.36% | 2.68 |
| Eastspring Investment Growth Fund | 0.31% | 2.3 |
| Wong Kai Kong | 0.3% | 2.23 |
| Ng Hui Nooi | 0.28% | 2.08 |
| United Asean Discovery Fund | 0.27% | 2.01 |
| United Malaysia Fund | 0.27% | 2.01 |