[TUNEPRO] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -34.34%
YoY- -63.71%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 449,154 455,374 445,626 450,533 459,133 472,973 496,492 -6.45%
PBT 3,808 10,972 11,307 34,682 43,870 52,786 42,930 -80.08%
Tax -5,677 -7,003 -6,408 -6,478 -5,916 -4,935 -2,257 84.84%
NP -1,869 3,969 4,899 28,204 37,954 47,851 40,673 -
-
NP to SH -1,844 2,095 443 18,392 28,013 36,724 34,835 -
-
Tax Rate 149.08% 63.83% 56.67% 18.68% 13.49% 9.35% 5.26% -
Total Cost 451,023 451,405 440,727 422,329 421,179 425,122 455,819 -0.70%
-
Net Worth 571,337 571,337 563,819 578,855 571,337 571,337 556,302 1.79%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 22,552 -
Div Payout % - - - - - - 64.74% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 571,337 571,337 563,819 578,855 571,337 571,337 556,302 1.79%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.42% 0.87% 1.10% 6.26% 8.27% 10.12% 8.19% -
ROE -0.32% 0.37% 0.08% 3.18% 4.90% 6.43% 6.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.75 60.57 59.28 59.93 61.07 62.92 66.04 -6.44%
EPS -0.25 0.28 0.06 2.45 3.73 4.89 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.76 0.76 0.75 0.77 0.76 0.76 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.60 60.42 59.13 59.78 60.92 62.76 65.88 -6.45%
EPS -0.24 0.28 0.06 2.44 3.72 4.87 4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
NAPS 0.7581 0.7581 0.7481 0.7681 0.7581 0.7581 0.7382 1.78%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.455 0.415 0.44 0.435 0.315 0.33 0.265 -
P/RPS 0.76 0.69 0.74 0.73 0.52 0.52 0.40 53.34%
P/EPS -185.49 148.92 746.67 17.78 8.45 6.76 5.72 -
EY -0.54 0.67 0.13 5.62 11.83 14.80 17.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.32 -
P/NAPS 0.60 0.55 0.59 0.56 0.41 0.43 0.36 40.52%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 23/08/21 28/05/21 25/02/21 20/11/20 30/07/20 22/05/20 -
Price 0.51 0.435 0.41 0.43 0.355 0.275 0.34 -
P/RPS 0.85 0.72 0.69 0.72 0.58 0.44 0.51 40.52%
P/EPS -207.92 156.09 695.76 17.58 9.53 5.63 7.34 -
EY -0.48 0.64 0.14 5.69 10.50 17.76 13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
P/NAPS 0.67 0.57 0.55 0.56 0.47 0.36 0.46 28.46%

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