[TUNEPRO] QoQ Cumulative 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- 77.94%
YoY- 51.86%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 282,263 183,453 86,746 226,663 136,155 67,693 16,807 554.68%
PBT 53,015 32,941 17,027 58,311 32,175 18,269 8,338 242.82%
Tax -2,846 -395 -1,804 -9,831 -4,540 -1,694 -40 1612.60%
NP 50,169 32,546 15,223 48,480 27,635 16,575 8,298 231.51%
-
NP to SH 47,016 30,200 13,894 41,390 23,260 13,909 7,017 254.99%
-
Tax Rate 5.37% 1.20% 10.59% 16.86% 14.11% 9.27% 0.48% -
Total Cost 232,094 150,907 71,523 178,183 108,520 51,118 8,509 804.30%
-
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 13.90% 9.34% 4.62% 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 37.55 24.40 11.54 88.96 18.77 9.51 2.51 506.14%
EPS 6.48 4.24 2.07 16.25 163.36 97.69 4.93 19.97%
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 37.56 24.41 11.54 30.16 18.12 9.01 2.24 553.99%
EPS 6.26 4.02 1.85 5.51 3.09 1.85 0.93 256.08%
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 5.43 7.58 12.13 0.00 0.00 0.00 0.00 -
P/EPS 32.62 46.05 75.75 0.00 0.00 0.00 0.00 -
EY 3.07 2.17 1.32 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 5.06 7.91 18.55 1.47 0.00 0.00 0.00 -
P/EPS 30.38 48.04 115.79 8.06 0.00 0.00 0.00 -
EY 3.29 2.08 0.86 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