[TUNEPRO] QoQ 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- -10.7%
YoY- 38.53%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 126,098 109,510 101,510 113,952 107,363 98,810 96,707 19.29%
PBT 27,778 15,664 15,714 22,144 24,038 20,074 15,914 44.82%
Tax -3,645 1,260 -1,083 -1,748 -872 -2,451 1,409 -
NP 24,133 16,924 14,631 20,396 23,166 17,623 17,323 24.66%
-
NP to SH 22,572 16,166 14,346 19,247 21,553 16,816 16,305 24.13%
-
Tax Rate 13.12% -8.04% 6.89% 7.89% 3.63% 12.21% -8.85% -
Total Cost 101,965 92,586 86,879 93,556 84,197 81,187 79,384 18.10%
-
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 - - - -
Div Payout % - - - 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 19.14% 15.45% 14.41% 17.90% 21.58% 17.84% 17.91% -
ROE 5.56% 4.22% 3.89% 5.12% 5.97% 4.97% 5.04% -
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 16.77 14.57 13.50 15.16 14.28 13.14 12.86 19.30%
EPS 3.00 2.15 1.91 2.56 2.87 2.32 2.29 19.66%
DPS 0.00 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 16.73 14.53 13.47 15.12 14.25 13.11 12.83 19.29%
EPS 3.00 2.15 1.90 2.55 2.86 2.23 2.16 24.40%
DPS 0.00 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 10.13 15.51 16.81 13.00 13.65 15.52 14.38 -20.77%
P/EPS 56.62 105.10 118.95 76.95 68.02 91.20 85.30 -23.84%
EY 1.77 0.95 0.84 1.30 1.47 1.10 1.17 31.68%
DY 0.00 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 11.74 14.21 18.29 14.51 12.74 14.46 15.00 -15.03%
P/EPS 65.61 96.26 129.43 85.93 63.48 84.94 88.98 -18.33%
EY 1.52 1.04 0.77 1.16 1.58 1.18 1.12 22.51%
DY 0.00 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