R

Redtone Digital Bhd
KLSE:REDTONE

Watchlist Manager
Redtone Digital Bhd
KLSE:REDTONE
Watchlist
Price: 0.385 MYR Market Closed
Market Cap: 301.2m MYR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+106%
5Y
+83%
10Y
+115%
Operating Income
+
3Y
-46%
5Y
-30%
10Y
+99%
Net Income
+
3Y
-33%
5Y
+303%
10Y
+128%

Earnings Waterfall
Redtone Digital Bhd

Revenue
324.9m MYR
Cost of Revenue
-205.2m MYR
Gross Profit
119.8m MYR
Operating Expenses
-87.9m MYR
Operating Income
31.8m MYR
Other Expenses
-5.2m MYR
Net Income
26.6m MYR

Income Statement
Redtone Digital Bhd

Rotate your device to view
Income Statement
Currency: MYR
Feb-2005 May-2005 Aug-2005 Nov-2005 Feb-2006 May-2006 Aug-2006 Nov-2006 Feb-2007 May-2007 Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 Feb-2009 May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
1
1
2
2
2
2
2
2
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
1
1
1
1
1
0
0
Revenue
175
N/A
183
+5%
185
+1%
171
-8%
154
-10%
182
+19%
126
-31%
114
-9%
111
-3%
106
-5%
112
+6%
117
+4%
117
+0%
110
-6%
97
-12%
87
-10%
77
-11%
79
+3%
77
-2%
77
-1%
80
+3%
82
+3%
87
+5%
87
+0%
88
+1%
90
+2%
90
+1%
105
+16%
107
+3%
107
0%
113
+6%
104
-8%
121
+16%
142
+18%
147
+4%
151
+3%
152
+0%
142
-7%
140
-1%
154
+10%
153
-1%
151
-1%
107
-29%
106
-1%
128
+21%
141
+10%
142
+1%
141
-1%
151
+7%
145
-3%
138
-5%
128
-7%
118
-8%
118
0%
119
+1%
137
+15%
179
+31%
176
-2%
174
-1%
139
-21%
178
+28%
157
-12%
153
-3%
160
+4%
175
+9%
177
+1%
177
+0%
170
-4%
158
-7%
162
+2%
175
+8%
189
+8%
215
+13%
228
+6%
264
+16%
313
+18%
342
+9%
387
+13%
372
-4%
339
-9%
325
-4%
Gross Profit
Cost of Revenue
(115)
(153)
(157)
(148)
(134)
(102)
37
49
52
(55)
(108)
(112)
(114)
(77)
(97)
(92)
(87)
(53)
(75)
(71)
(70)
(46)
(88)
(77)
(73)
(61)
(55)
(74)
(77)
(75)
(80)
(68)
(77)
(73)
(76)
(81)
(79)
(82)
(80)
(89)
(88)
(88)
(61)
(67)
(99)
0
0
0
(108)
0
0
0
(66)
0
0
0
0
0
0
0
(102)
0
0
0
(94)
0
0
0
(59)
0
0
0
(119)
0
0
0
(229)
0
0
0
(205)
Gross Profit
60
N/A
30
-51%
28
-4%
23
-18%
20
-16%
80
+311%
162
+102%
163
+1%
163
0%
51
-69%
4
-92%
4
+13%
4
-20%
34
+854%
(1)
N/A
(5)
-723%
(10)
-78%
27
N/A
3
-90%
6
+126%
9
+45%
37
+303%
(1)
N/A
10
N/A
15
+53%
28
+89%
36
+26%
31
-13%
31
-1%
32
+3%
33
+4%
36
+9%
43
+21%
69
+59%
72
+4%
71
-1%
73
+3%
59
-18%
60
+0%
65
+9%
64
-1%
63
-2%
45
-28%
39
-13%
30
-25%
0
N/A
0
N/A
0
N/A
42
N/A
0
N/A
0
N/A
0
N/A
52
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
76
N/A
0
N/A
0
N/A
0
N/A
81
N/A
0
N/A
0
N/A
0
N/A
99
N/A
0
N/A
0
N/A
0
N/A
95
N/A
0
N/A
0
N/A
0
N/A
113
N/A
0
N/A
0
N/A
0
N/A
120
N/A
Operating Income
Operating Expenses
(35)
(4)
(5)
(3)
(3)
(65)
(155)
(156)
(156)
(47)
(1)
1
2
(44)
(3)
(3)
(3)
(33)
(3)
(3)
(4)
(39)
(5)
(19)
(26)
(38)
(47)
(41)
(40)
(27)
(25)
(27)
(27)
(34)
(34)
(36)
(32)
(31)
(54)
(55)
(58)
(47)
(39)
(40)
(52)
(165)
(176)
(168)
(51)
(150)
(134)
(121)
(45)
(107)
(106)
(116)
(151)
(144)
(142)
(114)
(31)
(138)
(133)
(136)
(39)
(129)
(126)
(113)
(39)
(104)
(116)
(130)
(44)
(150)
(185)
(229)
(46)
(296)
(288)
(254)
(88)
Selling, General & Administrative
(10)
0
0
0
0
(16)
0
0
0
(16)
0
0
0
(22)
0
0
0
(21)
0
0
0
(17)
0
0
(7)
(43)
(32)
(39)
(38)
(41)
(40)
(38)
(38)
(39)
(32)
(35)
(37)
(40)
(52)
(53)
(55)
(54)
(37)
(39)
(52)
0
0
0
(51)
0
0
0
(47)
0
0
0
0
0
0
0
(31)
0
0
0
(39)
0
0
0
(47)
0
0
0
(44)
0
0
0
(46)
0
0
0
(88)
Depreciation & Amortization
(4)
(4)
(5)
(5)
(5)
(8)
(157)
(158)
(159)
(3)
(1)
1
2
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(5)
(6)
(6)
0
(6)
(6)
(6)
0
(6)
(6)
(5)
0
(6)
(6)
(6)
0
(6)
(6)
(7)
0
(5)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(21)
0
0
2
2
(42)
2
2
2
(29)
0
0
0
(19)
0
0
0
(9)
0
0
0
(19)
0
(13)
(12)
5
(9)
4
4
14
21
17
16
5
3
5
10
9
4
4
4
7
3
2
0
(165)
(176)
(168)
0
(150)
(134)
(121)
1
(107)
(106)
(116)
(151)
(144)
(142)
(114)
0
(138)
(133)
(136)
0
(129)
(126)
(113)
8
(104)
(116)
(130)
0
(150)
(185)
(229)
0
(296)
(288)
(254)
0
Operating Income
25
N/A
25
+0%
24
-6%
20
-13%
16
-20%
16
-5%
7
-53%
7
-1%
7
-10%
4
-46%
3
-18%
5
+82%
6
+14%
(11)
N/A
(4)
+67%
(9)
-141%
(13)
-50%
(7)
+48%
(0)
+93%
3
N/A
5
+84%
(3)
N/A
(6)
-101%
(9)
-56%
(11)
-22%
(10)
+11%
(11)
-15%
(10)
+8%
(10)
+4%
5
N/A
8
+69%
9
+16%
16
+84%
35
+114%
37
+7%
35
-6%
40
+15%
28
-29%
6
-80%
10
+64%
7
-29%
16
+136%
6
-60%
(1)
N/A
(22)
-1 839%
(24)
-9%
(33)
-39%
(27)
+20%
(8)
+69%
(5)
+45%
4
N/A
7
+47%
7
+8%
11
+53%
13
+23%
21
+54%
28
+36%
31
+12%
32
+2%
25
-22%
46
+82%
20
-57%
20
+3%
24
+20%
42
+72%
48
+15%
51
+7%
57
+10%
59
+5%
57
-3%
58
+2%
59
+1%
52
-13%
78
+51%
79
+1%
83
+5%
67
-19%
91
+36%
85
-7%
85
0%
32
-62%
Pre-Tax Income
Interest Income Expense
1
1
1
1
1
1
1
1
1
(1)
(1)
(1)
(1)
2
(0)
0
0
(0)
0
0
0
(2)
0
0
0
(1)
(0)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
(1)
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
(2)
(2)
1
(1)
(1)
(1)
(3)
(1)
(1)
(1)
27
(0)
(1)
(1)
18
(1)
(2)
(3)
5
Non-Reccuring Items
0
0
2
0
0
2
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
0
(0)
(0)
(0)
0
0
0
2
0
0
2
0
0
0
5
0
0
8
3
3
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
5
0
(0)
(5)
(3)
0
0
(1)
(1)
(2)
(2)
(2)
0
(0)
0
1
1
(0)
(1)
2
(1)
(0)
5
12
20
(3)
(14)
(24)
(27)
(2)
4
5
5
(2)
Pre-Tax Income
26
N/A
26
+0%
27
+2%
21
-21%
17
-20%
19
+10%
8
-57%
8
+1%
7
-9%
3
-65%
2
-21%
4
+96%
5
+17%
(9)
N/A
(4)
+57%
(9)
-133%
(13)
-50%
(2)
+82%
(1)
+77%
3
N/A
5
+85%
(4)
N/A
(6)
-36%
(9)
-48%
(11)
-21%
(11)
-3%
(11)
-2%
(11)
+5%
(8)
+23%
3
N/A
6
+81%
10
+70%
15
+54%
34
+121%
36
+8%
39
+8%
39
+0%
27
-31%
13
-54%
11
-12%
9
-24%
15
+71%
5
-63%
(6)
N/A
(22)
-263%
(24)
-9%
(28)
-15%
(24)
+15%
(9)
+61%
(7)
+27%
(3)
+55%
1
N/A
7
+565%
9
+38%
11
+18%
18
+71%
24
+36%
28
+16%
29
+1%
24
-15%
20
-19%
17
-14%
18
+8%
23
+22%
42
+86%
47
+11%
53
+14%
55
+4%
56
+3%
61
+8%
70
+14%
78
+11%
75
-4%
63
-16%
55
-13%
55
+1%
83
+50%
94
+13%
88
-7%
87
-1%
36
-59%
Net Income
Tax Provision
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(0)
2
2
2
2
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
(9)
(9)
(10)
(9)
(4)
(4)
(4)
(4)
(3)
(4)
(2)
4
4
5
5
(2)
(2)
(2)
(1)
(2)
(3)
(4)
(7)
(10)
(9)
(8)
(8)
(11)
(11)
(11)
(10)
(13)
(15)
(17)
(15)
(16)
(16)
(16)
(19)
(20)
(18)
(19)
(20)
(23)
(27)
(24)
(22)
(9)
Income from Continuing Operations
26
26
26
21
17
18
8
8
7
5
4
6
7
(10)
(5)
(10)
(14)
(3)
(1)
3
5
(5)
(7)
(10)
(12)
(12)
(12)
(12)
(9)
2
5
9
12
25
27
29
30
23
9
7
5
11
2
(8)
(19)
(21)
(23)
(19)
(11)
(9)
(5)
(0)
5
6
6
11
14
20
21
16
9
6
7
13
29
32
36
40
40
45
54
58
55
45
36
35
60
68
64
65
27
Income to Minority Interest
(0)
(0)
(0)
(0)
(0)
0
1
1
2
1
(0)
(0)
(1)
0
0
0
1
1
1
0
(0)
(0)
(0)
0
(0)
1
1
0
1
0
(0)
0
0
(0)
(1)
(0)
(0)
(1)
(1)
(0)
1
0
1
0
9
10
9
10
1
0
(1)
(1)
1
2
3
2
1
(1)
(2)
(1)
(2)
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(1)
0
2
1
2
2
1
2
(0)
0
0
0
(0)
Net Income (Common)
26
N/A
25
0%
26
+1%
20
-21%
16
-20%
18
+12%
9
-53%
9
-1%
9
+2%
6
-35%
5
-7%
6
+17%
6
+0%
(7)
N/A
(10)
-45%
(13)
-36%
(17)
-30%
(6)
+66%
(4)
+26%
(2)
+52%
0
N/A
(5)
N/A
(7)
-38%
(10)
-34%
(13)
-26%
(12)
+7%
(12)
+1%
(11)
+6%
(8)
+22%
2
N/A
5
+130%
9
+87%
13
+39%
25
+101%
27
+6%
29
+8%
30
+4%
22
-26%
8
-64%
7
-9%
5
-26%
12
+119%
2
-79%
(8)
N/A
(31)
-288%
(32)
-5%
(35)
-9%
(32)
+10%
(5)
+83%
(3)
+42%
1
N/A
5
+528%
6
+17%
8
+27%
9
+16%
13
+54%
16
+15%
18
+18%
19
+1%
15
-20%
7
-55%
4
-36%
6
+34%
11
+90%
26
+145%
29
+9%
33
+13%
37
+12%
39
+8%
45
+15%
56
+23%
59
+6%
57
-3%
46
-20%
37
-21%
37
+2%
60
+61%
68
+14%
64
-6%
65
+1%
27
-59%
EPS (Diluted)
0.07
N/A
0.07
N/A
0.08
+14%
0.07
-13%
0.06
-14%
0.05
-17%
0.04
-20%
0.04
N/A
0.04
N/A
0.01
-75%
0.02
+100%
0.03
+50%
0.03
N/A
-0.02
N/A
-0.03
-50%
-0.05
-67%
-0.04
+20%
0
N/A
-0.01
N/A
0.01
N/A
0.01
N/A
-0.01
N/A
-0.02
-100%
-0.02
N/A
-0.02
N/A
-0.03
-50%
-0.02
+33%
-0.02
N/A
-0.02
N/A
0
N/A
0.01
N/A
0.02
+100%
0.03
+50%
0.05
+67%
0.06
+20%
0.06
N/A
0.06
N/A
0.03
-50%
0.02
-33%
0.02
N/A
0.02
N/A
0.02
N/A
0.01
-50%
-0.01
N/A
-0.03
-200%
-0.04
-33%
-0.04
N/A
-0.04
N/A
-0.01
+75%
-0.01
N/A
-0.01
N/A
-0.01
N/A
0.01
N/A
0
N/A
0
N/A
0.01
N/A
0.02
+100%
0.03
+50%
0.03
N/A
0.02
-33%
0.01
-50%
0.01
N/A
0.01
N/A
0.02
+100%
0.03
+50%
0.04
+33%
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.07
+40%
0.08
+14%
0.07
-13%
0.06
-14%
0.05
-17%
0.04
-20%
0.08
+100%
0.09
+13%
0.08
-11%
0.08
N/A
0.03
-63%

See Also

Summary
REDTONE intrinsic value, competitors valuation, and company profile.
DCF Valuation
REDTONE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
REDTONE stock valuation using valuation multiples.
Wall Street Estimates
REDTONE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
REDTONE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.