[TUNEPRO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.93%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 451,070 324,972 215,462 113,952 389,626 282,263 183,453 81.87%
PBT 81,302 53,524 37,858 22,144 77,056 53,015 32,941 82.33%
Tax -5,216 -1,571 -2,831 -1,748 -3,718 -2,846 -395 456.05%
NP 76,086 51,953 35,027 20,396 73,338 50,169 32,546 75.87%
-
NP to SH 72,332 49,760 33,593 19,247 68,572 47,016 30,200 78.72%
-
Tax Rate 6.42% 2.94% 7.48% 7.89% 4.83% 5.37% 1.20% -
Total Cost 374,984 273,019 180,435 93,556 316,288 232,094 150,907 83.15%
-
Net Worth 405,950 383,397 368,362 375,879 360,844 338,291 323,256 16.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 29,017 - - 29,017 - - - -
Div Payout % 40.12% - - 150.77% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 405,950 383,397 368,362 375,879 360,844 338,291 323,256 16.35%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.87% 15.99% 16.26% 17.90% 18.82% 17.77% 17.74% -
ROE 17.82% 12.98% 9.12% 5.12% 19.00% 13.90% 9.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 60.00 43.23 28.66 15.16 51.83 37.55 24.40 81.88%
EPS 9.62 6.62 4.47 2.56 9.37 6.48 4.24 72.40%
DPS 3.86 0.00 0.00 3.86 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.49 0.50 0.48 0.45 0.43 16.35%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.85 43.12 28.59 15.12 51.70 37.45 24.34 81.87%
EPS 9.60 6.60 4.46 2.55 9.10 6.24 4.01 78.67%
DPS 3.85 0.00 0.00 3.85 0.00 0.00 0.00 -
NAPS 0.5387 0.5087 0.4888 0.4988 0.4788 0.4489 0.4289 16.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 2.26 2.27 1.97 1.95 2.04 1.85 -
P/RPS 2.83 5.23 7.92 13.00 3.76 5.43 7.58 -48.05%
P/EPS 17.67 34.14 50.80 76.95 21.38 32.62 46.05 -47.10%
EY 5.66 2.93 1.97 1.30 4.68 3.07 2.17 89.15%
DY 2.27 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 3.15 4.43 4.63 3.94 4.06 4.53 4.30 -18.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 17/11/14 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 -
Price 1.97 2.07 2.47 2.20 1.82 1.90 1.93 -
P/RPS 3.28 4.79 8.62 14.51 3.51 5.06 7.91 -44.30%
P/EPS 20.47 31.27 55.27 85.93 19.95 30.38 48.04 -43.28%
EY 4.88 3.20 1.81 1.16 5.01 3.29 2.08 76.29%
DY 1.96 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 3.65 4.06 5.04 4.40 3.79 4.22 4.49 -12.86%

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