[TUNEPRO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.35%
YoY- 136.58%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 113,952 107,363 98,810 96,707 86,746 90,508 68,462 40.49%
PBT 22,144 24,038 20,074 15,914 17,027 26,136 13,906 36.40%
Tax -1,748 -872 -2,451 1,409 -1,804 -5,291 -2,846 -27.76%
NP 20,396 23,166 17,623 17,323 15,223 20,845 11,060 50.43%
-
NP to SH 19,247 21,553 16,816 16,305 13,894 18,130 9,351 61.88%
-
Tax Rate 7.89% 3.63% 12.21% -8.85% 10.59% 20.24% 20.47% -
Total Cost 93,556 84,197 81,187 79,384 71,523 69,663 57,402 38.53%
-
Net Worth 375,879 360,844 338,291 323,256 300,703 105,695 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 29,017 - - - - - - -
Div Payout % 150.77% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 375,879 360,844 338,291 323,256 300,703 105,695 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 587,198 725,501 2.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.90% 21.58% 17.84% 17.91% 17.55% 23.03% 16.15% -
ROE 5.12% 5.97% 4.97% 5.04% 4.62% 17.15% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.16 14.28 13.14 12.86 11.54 15.41 9.44 37.17%
EPS 2.56 2.87 2.32 2.29 2.07 7.12 65.68 -88.52%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.45 0.43 0.40 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.16 14.29 13.15 12.87 11.54 12.04 9.11 40.47%
EPS 2.56 2.87 2.24 2.17 1.85 2.41 1.24 62.20%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5001 0.4801 0.4501 0.4301 0.4001 0.1406 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - - -
Price 1.97 1.95 2.04 1.85 1.40 0.00 0.00 -
P/RPS 13.00 13.65 15.52 14.38 12.13 0.00 0.00 -
P/EPS 76.95 68.02 91.20 85.30 75.75 0.00 0.00 -
EY 1.30 1.47 1.10 1.17 1.32 0.00 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 4.06 4.53 4.30 3.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 28/02/13 - -
Price 2.20 1.82 1.90 1.93 2.14 1.31 0.00 -
P/RPS 14.51 12.74 14.46 15.00 18.55 8.50 0.00 -
P/EPS 85.93 63.48 84.94 88.98 115.79 42.43 0.00 -
EY 1.16 1.58 1.18 1.12 0.86 2.36 0.00 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.79 4.22 4.49 5.35 7.28 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