[TUNEPRO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.46%
YoY- 51.86%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 376,350 366,906 346,984 226,663 181,540 135,386 67,228 214.94%
PBT 70,686 65,882 68,108 58,311 42,900 36,538 33,352 64.92%
Tax -3,794 -790 -7,216 -9,831 -6,053 -3,388 -160 723.78%
NP 66,892 65,092 60,892 48,480 36,846 33,150 33,192 59.48%
-
NP to SH 62,688 60,400 55,576 41,390 31,013 27,818 28,068 70.77%
-
Tax Rate 5.37% 1.20% 10.59% 16.86% 14.11% 9.27% 0.48% -
Total Cost 309,458 301,814 286,092 178,183 144,693 102,236 34,036 335.03%
-
Net Worth 338,291 323,256 300,703 45,862 0 0 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 338,291 323,256 300,703 45,862 0 0 0 -
NOSH 751,759 751,759 751,759 254,791 725,501 715,154 670,722 7.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.77% 17.74% 17.55% 21.39% 20.30% 24.49% 49.37% -
ROE 18.53% 18.68% 18.48% 90.25% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.06 48.81 46.16 88.96 25.02 19.01 10.02 191.96%
EPS 8.64 8.48 8.28 16.25 217.81 195.38 19.72 -42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.40 0.18 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 587,198
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.08 48.82 46.17 30.16 24.16 18.01 8.95 214.85%
EPS 8.34 8.04 7.39 5.51 4.13 3.70 3.73 70.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4501 0.4301 0.4001 0.061 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 - - - - -
Price 2.04 1.85 1.40 0.00 0.00 0.00 0.00 -
P/RPS 4.07 3.79 3.03 0.00 0.00 0.00 0.00 -
P/EPS 24.46 23.03 18.94 0.00 0.00 0.00 0.00 -
EY 4.09 4.34 5.28 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 4.30 3.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 26/08/13 21/05/13 28/02/13 - - - -
Price 1.90 1.93 2.14 1.31 0.00 0.00 0.00 -
P/RPS 3.80 3.95 4.64 1.47 0.00 0.00 0.00 -
P/EPS 22.78 24.02 28.95 8.06 0.00 0.00 0.00 -
EY 4.39 4.16 3.45 12.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.22 4.49 5.35 7.28 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