[TUNEPRO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 45.85%
YoY- 65.67%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 324,972 215,462 113,952 389,626 282,263 183,453 86,746 141.01%
PBT 53,524 37,858 22,144 77,056 53,015 32,941 17,027 114.43%
Tax -1,571 -2,831 -1,748 -3,718 -2,846 -395 -1,804 -8.79%
NP 51,953 35,027 20,396 73,338 50,169 32,546 15,223 126.50%
-
NP to SH 49,760 33,593 19,247 68,572 47,016 30,200 13,894 133.90%
-
Tax Rate 2.94% 7.48% 7.89% 4.83% 5.37% 1.20% 10.59% -
Total Cost 273,019 180,435 93,556 316,288 232,094 150,907 71,523 144.04%
-
Net Worth 383,397 368,362 375,879 360,844 338,291 323,256 300,703 17.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 29,017 - - - - -
Div Payout % - - 150.77% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 383,397 368,362 375,879 360,844 338,291 323,256 300,703 17.56%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.99% 16.26% 17.90% 18.82% 17.77% 17.74% 17.55% -
ROE 12.98% 9.12% 5.12% 19.00% 13.90% 9.34% 4.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.23 28.66 15.16 51.83 37.55 24.40 11.54 141.01%
EPS 6.62 4.47 2.56 9.37 6.48 4.24 2.07 116.91%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.50 0.48 0.45 0.43 0.40 17.56%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.24 28.67 15.16 51.84 37.56 24.41 11.54 141.04%
EPS 6.62 4.47 2.56 9.12 6.26 4.02 1.85 133.76%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 0.00 -
NAPS 0.5102 0.4901 0.5001 0.4801 0.4501 0.4301 0.4001 17.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.26 2.27 1.97 1.95 2.04 1.85 1.40 -
P/RPS 5.23 7.92 13.00 3.76 5.43 7.58 12.13 -42.89%
P/EPS 34.14 50.80 76.95 21.38 32.62 46.05 75.75 -41.18%
EY 2.93 1.97 1.30 4.68 3.07 2.17 1.32 70.07%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 4.63 3.94 4.06 4.53 4.30 3.50 16.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 -
Price 2.07 2.47 2.20 1.82 1.90 1.93 2.14 -
P/RPS 4.79 8.62 14.51 3.51 5.06 7.91 18.55 -59.41%
P/EPS 31.27 55.27 85.93 19.95 30.38 48.04 115.79 -58.18%
EY 3.20 1.81 1.16 5.01 3.29 2.08 0.86 139.93%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 5.04 4.40 3.79 4.22 4.49 5.35 -16.78%

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