[TUNEPRO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.13%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 101,510 113,952 107,363 98,810 96,707 86,746 90,508 7.97%
PBT 15,714 22,144 24,038 20,074 15,914 17,027 26,136 -28.83%
Tax -1,083 -1,748 -872 -2,451 1,409 -1,804 -5,291 -65.36%
NP 14,631 20,396 23,166 17,623 17,323 15,223 20,845 -21.07%
-
NP to SH 14,346 19,247 21,553 16,816 16,305 13,894 18,130 -14.48%
-
Tax Rate 6.89% 7.89% 3.63% 12.21% -8.85% 10.59% 20.24% -
Total Cost 86,879 93,556 84,197 81,187 79,384 71,523 69,663 15.90%
-
Net Worth 368,362 375,879 360,844 338,291 323,256 300,703 105,695 130.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 29,017 - - - - - -
Div Payout % - 150.77% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 368,362 375,879 360,844 338,291 323,256 300,703 105,695 130.39%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 587,198 17.95%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.41% 17.90% 21.58% 17.84% 17.91% 17.55% 23.03% -
ROE 3.89% 5.12% 5.97% 4.97% 5.04% 4.62% 17.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.50 15.16 14.28 13.14 12.86 11.54 15.41 -8.46%
EPS 1.91 2.56 2.87 2.32 2.29 2.07 7.12 -58.50%
DPS 0.00 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.48 0.45 0.43 0.40 0.18 95.31%
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.51 15.16 14.29 13.15 12.87 11.54 12.04 8.00%
EPS 1.91 2.56 2.87 2.24 2.17 1.85 2.41 -14.39%
DPS 0.00 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4901 0.5001 0.4801 0.4501 0.4301 0.4001 0.1406 130.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 - -
Price 2.27 1.97 1.95 2.04 1.85 1.40 0.00 -
P/RPS 16.81 13.00 13.65 15.52 14.38 12.13 0.00 -
P/EPS 118.95 76.95 68.02 91.20 85.30 75.75 0.00 -
EY 0.84 1.30 1.47 1.10 1.17 1.32 0.00 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 3.94 4.06 4.53 4.30 3.50 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 22/05/14 24/02/14 18/11/13 26/08/13 21/05/13 28/02/13 -
Price 2.47 2.20 1.82 1.90 1.93 2.14 1.31 -
P/RPS 18.29 14.51 12.74 14.46 15.00 18.55 8.50 66.90%
P/EPS 129.43 85.93 63.48 84.94 88.98 115.79 42.43 110.76%
EY 0.77 1.16 1.58 1.18 1.12 0.86 2.36 -52.70%
DY 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 4.40 3.79 4.22 4.49 5.35 7.28 -21.79%

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