Stock REDTONE REDTONE DIGITAL
Add to a list
To use this feature you must be a member
Log inSign up

Financials REDtone Digital

Equities

REDTONE

MYQ0032OO001

Integrated Telecommunications Services

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
0.905 MYR -0.55% Intraday chart for REDtone Digital +0.56% +29.29%
Feb. 22 REDtone Digital Berhad Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
Feb. 19 REDtone Digital Berhad Appoints PUAN SABARINA BINTI HARUN as Independent and Non Executive Member of Audit Committee CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 183.4 269.6 293.7 328.5 301.5 548.8
Enterprise Value (EV) 1 117.4 202.2 201.4 242.4 175.9 363.7
P/E ratio 31.7 x 14.4 x 44.4 x 12.5 x 7.64 x 9.55 x
Yield - 2.38% 4.74% 4.24% 4.62% 3.52%
Capitalization / Revenue 1.55 x 1.49 x 1.65 x 1.88 x 1.91 x 2.56 x
EV / Revenue 0.99 x 1.12 x 1.13 x 1.39 x 1.11 x 1.69 x
EV / EBITDA 11.3 x 5.89 x 4.16 x 5.54 x 3.11 x 4.35 x
EV / FCF 2.97 x - 4.06 x 15.6 x 4.04 x 5.47 x
FCF Yield 33.6% - 24.6% 6.4% 24.7% 18.3%
Price to Book 1.32 x 1.67 x 1.83 x 1.84 x 1.38 x 2.16 x
Nbr of stocks (in thousands) 748,726 748,920 772,952 772,952 772,952 772,952
Reference price 2 0.2450 0.3600 0.3800 0.4250 0.3900 0.7100
Announcement Date 8/28/18 10/25/19 10/23/20 10/22/21 10/21/22 10/23/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 118.1 181.2 177.9 174.7 158 214.7
EBITDA 1 10.35 34.34 48.37 43.73 56.49 83.53
EBIT 1 5.865 30.35 45.54 41.38 51.39 51.3
Operating Margin 4.97% 16.75% 25.6% 23.69% 32.52% 23.9%
Earnings before Tax (EBT) 1 6.513 28.81 19.69 42.07 56.47 74.99
Net income 1 5.969 19.28 6.61 26.29 39.46 57.46
Net margin 5.06% 10.64% 3.72% 15.05% 24.97% 26.77%
EPS 2 0.007722 0.0249 0.008551 0.0340 0.0510 0.0743
Free Cash Flow 1 39.47 - 49.58 15.51 43.51 66.52
FCF margin 33.43% - 27.87% 8.88% 27.53% 30.99%
FCF Conversion (EBITDA) 381.38% - 102.49% 35.47% 77.02% 79.64%
FCF Conversion (Net income) 661.29% - 750.01% 59.01% 110.27% 115.76%
Dividend per Share - 0.008571 0.0180 0.0180 0.0180 0.0250
Announcement Date 8/28/18 10/25/19 10/23/20 10/22/21 10/21/22 10/23/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 66.1 67.4 92.3 86.1 126 185
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 39.5 - 49.6 15.5 43.5 66.5
ROE (net income / shareholders' equity) 3.4% - 5.41% 16.6% 19.9% 23%
ROA (Net income/ Total Assets) 1.65% - 11.7% 9.83% 11.3% 8.86%
Assets 1 362.5 - 56.31 267.4 350.7 648.9
Book Value Per Share 2 0.1900 0.2200 0.2100 0.2300 0.2800 0.3300
Cash Flow per Share 2 0.1000 0.0700 0.0600 0.0500 0.1000 0.1500
Capex 1 1.51 0.2 0.51 0.92 1.63 16.1
Capex / Sales 1.28% 0.11% 0.29% 0.53% 1.03% 7.52%
Announcement Date 8/28/18 10/25/19 10/23/20 10/22/21 10/21/22 10/23/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
REDTONE DIGITAL Stock REDtone Digital
+29.29% 147M
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.87% 195B
VERIZON COMMUNICATIONS Stock Verizon Communications
+6.34% 169B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
-1.01% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-0.87% 90.26B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+15.51% 71.66B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+5.15% 58.89B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-5.82% 50.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.44% 40.25B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-33.17% 35.71B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. REDTONE Stock
  4. Financials REDtone Digital