[TUNEPRO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 117.36%
YoY- 117.13%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 113,952 389,626 282,263 183,453 86,746 226,663 136,155 -11.20%
PBT 22,144 77,056 53,015 32,941 17,027 58,311 32,175 -22.06%
Tax -1,748 -3,718 -2,846 -395 -1,804 -9,831 -4,540 -47.10%
NP 20,396 73,338 50,169 32,546 15,223 48,480 27,635 -18.34%
-
NP to SH 19,247 68,572 47,016 30,200 13,894 41,390 23,260 -11.87%
-
Tax Rate 7.89% 4.83% 5.37% 1.20% 10.59% 16.86% 14.11% -
Total Cost 93,556 316,288 232,094 150,907 71,523 178,183 108,520 -9.42%
-
Net Worth 375,879 360,844 338,291 323,256 300,703 45,862 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 29,017 - - - - - - -
Div Payout % 150.77% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 375,879 360,844 338,291 323,256 300,703 45,862 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 254,791 725,501 2.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.90% 18.82% 17.77% 17.74% 17.55% 21.39% 20.30% -
ROE 5.12% 19.00% 13.90% 9.34% 4.62% 90.25% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.16 51.83 37.55 24.40 11.54 88.96 18.77 -13.28%
EPS 2.56 9.37 6.48 4.24 2.07 16.25 163.36 -93.75%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.45 0.43 0.40 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.16 51.84 37.56 24.41 11.54 30.16 18.12 -11.22%
EPS 2.56 9.12 6.26 4.02 1.85 5.51 3.09 -11.79%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5001 0.4801 0.4501 0.4301 0.4001 0.061 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - - -
Price 1.97 1.95 2.04 1.85 1.40 0.00 0.00 -
P/RPS 13.00 3.76 5.43 7.58 12.13 0.00 0.00 -
P/EPS 76.95 21.38 32.62 46.05 75.75 0.00 0.00 -
EY 1.30 4.68 3.07 2.17 1.32 0.00 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.06 4.53 4.30 3.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 28/02/13 - -
Price 2.20 1.82 1.90 1.93 2.14 1.31 0.00 -
P/RPS 14.51 3.51 5.06 7.91 18.55 1.47 0.00 -
P/EPS 85.93 19.95 30.38 48.04 115.79 8.06 0.00 -
EY 1.16 5.01 3.29 2.08 0.86 12.40 0.00 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.79 4.22 4.49 5.35 7.28 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