[TUNEPRO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 15.09%
YoY- -56.6%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 228,139 117,449 450,533 333,301 223,298 122,356 500,801 -40.82%
PBT 470 -19,798 34,682 31,585 24,180 3,577 61,648 -96.13%
Tax -3,167 -735 -6,478 -4,991 -2,642 -805 -3,597 -8.14%
NP -2,697 -20,533 28,204 26,594 21,538 2,772 58,051 -
-
NP to SH -1,200 -15,449 18,392 17,375 15,097 2,500 50,677 -
-
Tax Rate 673.83% - 18.68% 15.80% 10.93% 22.50% 5.83% -
Total Cost 230,836 137,982 422,329 306,707 201,760 119,584 442,750 -35.24%
-
Net Worth 571,337 563,819 578,855 571,337 571,337 556,302 556,302 1.79%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 22,552 -
Div Payout % - - - - - - 44.50% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 571,337 563,819 578,855 571,337 571,337 556,302 556,302 1.79%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -1.18% -17.48% 6.26% 7.98% 9.65% 2.27% 11.59% -
ROE -0.21% -2.74% 3.18% 3.04% 2.64% 0.45% 9.11% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.35 15.62 59.93 44.34 29.70 16.28 66.62 -40.82%
EPS -0.16 -2.06 2.45 2.31 2.01 0.33 6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.76 0.75 0.77 0.76 0.76 0.74 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.27 15.58 59.78 44.23 29.63 16.24 66.45 -40.82%
EPS -0.16 -2.05 2.44 2.31 2.00 0.33 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
NAPS 0.7581 0.7481 0.7681 0.7581 0.7581 0.7382 0.7382 1.79%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.415 0.44 0.435 0.315 0.33 0.265 0.565 -
P/RPS 1.37 2.82 0.73 0.71 1.11 1.63 0.85 37.50%
P/EPS -259.98 -21.41 17.78 13.63 16.43 79.69 8.38 -
EY -0.38 -4.67 5.62 7.34 6.09 1.25 11.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.31 -
P/NAPS 0.55 0.59 0.56 0.41 0.43 0.36 0.76 -19.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 28/05/21 25/02/21 20/11/20 30/07/20 22/05/20 28/02/20 -
Price 0.435 0.41 0.43 0.355 0.275 0.34 0.435 -
P/RPS 1.43 2.62 0.72 0.80 0.93 2.09 0.65 69.23%
P/EPS -272.51 -19.95 17.58 15.36 13.69 102.24 6.45 -
EY -0.37 -5.01 5.69 6.51 7.30 0.98 15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.90 -
P/NAPS 0.57 0.55 0.56 0.47 0.36 0.46 0.59 -2.27%

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