[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 67.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 183,453 86,746 226,663 136,155 67,693 16,807 55,870 121.07%
PBT 32,941 17,027 58,311 32,175 18,269 8,338 34,195 -2.46%
Tax -395 -1,804 -9,831 -4,540 -1,694 -40 -20 631.98%
NP 32,546 15,223 48,480 27,635 16,575 8,298 34,175 -3.20%
-
NP to SH 30,200 13,894 41,390 23,260 13,909 7,017 27,255 7.08%
-
Tax Rate 1.20% 10.59% 16.86% 14.11% 9.27% 0.48% 0.06% -
Total Cost 150,907 71,523 178,183 108,520 51,118 8,509 21,695 264.82%
-
Net Worth 323,256 300,703 45,862 0 0 0 829,254 -46.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 323,256 300,703 45,862 0 0 0 829,254 -46.66%
NOSH 751,759 751,759 254,791 725,501 715,154 670,722 588,124 17.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.74% 17.55% 21.39% 20.30% 24.49% 49.37% 61.17% -
ROE 9.34% 4.62% 90.25% 0.00% 0.00% 0.00% 3.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.40 11.54 88.96 18.77 9.51 2.51 9.50 87.65%
EPS 4.24 2.07 16.25 163.36 97.69 4.93 67.83 -84.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.40 0.18 0.00 0.00 0.00 1.41 -54.72%
Adjusted Per Share Value based on latest NOSH - 725,501
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.34 11.51 30.08 18.07 8.98 2.23 7.41 121.13%
EPS 4.01 1.84 5.49 3.09 1.85 0.93 3.62 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.399 0.0609 0.00 0.00 0.00 1.1003 -46.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 - - - - - -
Price 1.85 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.58 12.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS 46.05 75.75 0.00 0.00 0.00 0.00 0.00 -
EY 2.17 1.32 0.00 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 4.30 3.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 21/05/13 28/02/13 - - - - -
Price 1.93 2.14 1.31 0.00 0.00 0.00 0.00 -
P/RPS 7.91 18.55 1.47 0.00 0.00 0.00 0.00 -
P/EPS 48.04 115.79 8.06 0.00 0.00 0.00 0.00 -
EY 2.08 0.86 12.40 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 4.49 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