[TUNEPRO] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -80.27%
YoY- -86.37%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 450,533 444,401 446,596 489,424 500,801 499,958 502,252 -6.95%
PBT 34,682 42,113 48,360 14,308 61,648 65,817 66,084 -34.80%
Tax -6,478 -6,654 -5,284 -3,220 -3,597 -3,562 -2,608 82.90%
NP 28,204 35,458 43,076 11,088 58,051 62,254 63,476 -41.62%
-
NP to SH 18,392 23,166 30,194 10,000 50,677 53,385 58,100 -53.38%
-
Tax Rate 18.68% 15.80% 10.93% 22.50% 5.83% 5.41% 3.95% -
Total Cost 422,329 408,942 403,520 478,336 442,750 437,704 438,776 -2.50%
-
Net Worth 578,855 571,337 571,337 556,302 556,302 548,784 533,749 5.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 22,552 30,070 45,105 -
Div Payout % - - - - 44.50% 56.33% 77.63% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 578,855 571,337 571,337 556,302 556,302 548,784 533,749 5.53%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.26% 7.98% 9.65% 2.27% 11.59% 12.45% 12.64% -
ROE 3.18% 4.05% 5.28% 1.80% 9.11% 9.73% 10.89% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.93 59.11 59.41 65.10 66.62 66.51 66.81 -6.95%
EPS 2.45 3.08 4.02 1.32 6.74 7.11 7.72 -53.31%
DPS 0.00 0.00 0.00 0.00 3.00 4.00 6.00 -
NAPS 0.77 0.76 0.76 0.74 0.74 0.73 0.71 5.53%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.78 58.97 59.26 64.94 66.45 66.34 66.64 -6.95%
EPS 2.44 3.07 4.01 1.33 6.72 7.08 7.71 -53.39%
DPS 0.00 0.00 0.00 0.00 2.99 3.99 5.99 -
NAPS 0.7681 0.7581 0.7581 0.7382 0.7382 0.7282 0.7082 5.53%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.435 0.315 0.33 0.265 0.565 0.58 0.685 -
P/RPS 0.73 0.53 0.56 0.41 0.85 0.87 1.03 -20.42%
P/EPS 17.78 10.22 8.22 19.92 8.38 8.17 8.86 58.76%
EY 5.62 9.78 12.17 5.02 11.93 12.24 11.28 -37.02%
DY 0.00 0.00 0.00 0.00 5.31 6.90 8.76 -
P/NAPS 0.56 0.41 0.43 0.36 0.76 0.79 0.96 -30.07%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 30/07/20 22/05/20 28/02/20 21/11/19 21/08/19 -
Price 0.43 0.355 0.275 0.34 0.435 0.57 0.655 -
P/RPS 0.72 0.60 0.46 0.52 0.65 0.86 0.98 -18.50%
P/EPS 17.58 11.52 6.85 25.56 6.45 8.03 8.48 62.22%
EY 5.69 8.68 14.61 3.91 15.50 12.46 11.80 -38.37%
DY 0.00 0.00 0.00 0.00 6.90 7.02 9.16 -
P/NAPS 0.56 0.47 0.36 0.46 0.59 0.78 0.92 -28.06%

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