[TUNEPRO] QoQ 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- 93.88%
YoY- 171.29%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,810 96,707 86,746 90,508 68,462 50,886 16,807 225.39%
PBT 20,074 15,914 17,027 26,136 13,906 9,931 8,338 79.53%
Tax -2,451 1,409 -1,804 -5,291 -2,846 -1,654 -40 1450.36%
NP 17,623 17,323 15,223 20,845 11,060 8,277 8,298 65.14%
-
NP to SH 16,816 16,305 13,894 18,130 9,351 6,892 7,017 78.98%
-
Tax Rate 12.21% -8.85% 10.59% 20.24% 20.47% 16.65% 0.48% -
Total Cost 81,187 79,384 71,523 69,663 57,402 42,609 8,509 349.23%
-
Net Worth 338,291 323,256 300,703 105,695 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 338,291 323,256 300,703 105,695 0 0 0 -
NOSH 751,759 751,759 751,759 587,198 725,501 715,154 670,722 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 17.84% 17.91% 17.55% 23.03% 16.15% 16.27% 49.37% -
ROE 4.97% 5.04% 4.62% 17.15% 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 13.14 12.86 11.54 15.41 9.44 7.15 2.51 201.19%
EPS 2.32 2.29 2.07 7.12 65.68 48.41 4.93 -39.47%
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 13.15 12.87 11.54 12.04 9.11 6.77 2.24 225.07%
EPS 2.24 2.17 1.85 2.41 1.24 0.92 0.93 79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4501 0.4301 0.4001 0.1406 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 15.52 14.38 12.13 0.00 0.00 0.00 0.00 -
P/EPS 91.20 85.30 75.75 0.00 0.00 0.00 0.00 -
EY 1.10 1.17 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 14.46 15.00 18.55 8.50 0.00 0.00 0.00 -
P/EPS 84.94 88.98 115.79 42.43 0.00 0.00 0.00 -
EY 1.18 1.12 0.86 2.36 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