[TUNEPRO] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 346,984 226,663 181,540 135,386 67,228 55,870 331.37%
PBT 68,108 58,311 42,900 36,538 33,352 34,195 73.58%
Tax -7,216 -9,831 -6,053 -3,388 -160 -20 11041.27%
NP 60,892 48,480 36,846 33,150 33,192 34,175 58.77%
-
NP to SH 55,576 41,390 31,013 27,818 28,068 27,255 76.88%
-
Tax Rate 10.59% 16.86% 14.11% 9.27% 0.48% 0.06% -
Total Cost 286,092 178,183 144,693 102,236 34,036 21,695 688.14%
-
Net Worth 300,703 45,862 0 0 0 829,254 -55.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 300,703 45,862 0 0 0 829,254 -55.60%
NOSH 751,759 254,791 725,501 715,154 670,722 588,124 21.71%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.55% 21.39% 20.30% 24.49% 49.37% 61.17% -
ROE 18.48% 90.25% 0.00% 0.00% 0.00% 3.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.16 88.96 25.02 19.01 10.02 9.50 254.43%
EPS 8.28 16.25 217.81 195.38 19.72 67.83 -81.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.18 0.00 0.00 0.00 1.41 -63.52%
Adjusted Per Share Value based on latest NOSH - 715,154
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.17 30.16 24.16 18.01 8.95 7.43 331.56%
EPS 7.39 5.51 4.13 3.70 3.73 3.63 76.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4001 0.061 0.00 0.00 0.00 1.1034 -55.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 - - - - - -
Price 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.94 0.00 0.00 0.00 0.00 0.00 -
EY 5.28 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/05/13 28/02/13 - - - - -
Price 2.14 1.31 0.00 0.00 0.00 0.00 -
P/RPS 4.64 1.47 0.00 0.00 0.00 0.00 -
P/EPS 28.95 8.06 0.00 0.00 0.00 0.00 -
EY 3.45 12.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 7.28 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment