[TUNEPRO] YoY Annualized Quarter 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- -20.61%
YoY- -63.71%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 374,139 529,509 434,716 450,533 500,801 566,122 542,598 -6.00%
PBT 3,171 -33,740 -14,783 34,682 61,648 55,070 52,898 -37.42%
Tax -2,926 -420 -3,439 -6,478 -3,597 -2,152 -2,880 0.26%
NP 245 -34,160 -18,222 28,204 58,051 52,918 50,018 -58.77%
-
NP to SH -947 -34,392 -14,990 18,392 50,677 49,313 46,027 -
-
Tax Rate 92.27% - - 18.68% 5.83% 3.91% 5.44% -
Total Cost 373,894 563,669 452,938 422,329 442,750 513,204 492,580 -4.48%
-
Net Worth 526,367 526,231 563,819 578,855 556,302 526,231 503,679 0.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 22,552 22,552 39,091 -
Div Payout % - - - - 44.50% 45.73% 84.93% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 526,367 526,231 563,819 578,855 556,302 526,231 503,679 0.73%
NOSH 752,259 751,759 751,759 751,759 751,759 751,759 751,759 0.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.07% -6.45% -4.19% 6.26% 11.59% 9.35% 9.22% -
ROE -0.18% -6.54% -2.66% 3.18% 9.11% 9.37% 9.14% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 49.76 70.44 57.83 59.93 66.62 75.31 72.18 -6.00%
EPS -0.13 -4.57 -1.99 2.45 6.74 6.56 6.12 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 5.20 -
NAPS 0.70 0.70 0.75 0.77 0.74 0.70 0.67 0.73%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 49.64 70.26 57.68 59.78 66.45 75.12 72.00 -6.00%
EPS -0.13 -4.56 -1.99 2.44 6.72 6.54 6.11 -
DPS 0.00 0.00 0.00 0.00 2.99 2.99 5.19 -
NAPS 0.6984 0.6983 0.7481 0.7681 0.7382 0.6983 0.6683 0.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.40 0.315 0.425 0.435 0.565 0.56 1.05 -
P/RPS 0.80 0.45 0.73 0.73 0.85 0.74 1.45 -9.43%
P/EPS -317.62 -6.89 -21.31 17.78 8.38 8.54 17.15 -
EY -0.31 -14.52 -4.69 5.62 11.93 11.71 5.83 -
DY 0.00 0.00 0.00 0.00 5.31 5.36 4.95 -
P/NAPS 0.57 0.45 0.57 0.56 0.76 0.80 1.57 -15.53%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 22/02/23 25/02/22 25/02/21 28/02/20 22/02/19 28/02/18 -
Price 0.375 0.395 0.40 0.43 0.435 0.675 1.01 -
P/RPS 0.75 0.56 0.69 0.72 0.65 0.90 1.40 -9.87%
P/EPS -297.76 -8.63 -20.06 17.58 6.45 10.29 16.50 -
EY -0.34 -11.58 -4.98 5.69 15.50 9.72 6.06 -
DY 0.00 0.00 0.00 0.00 6.90 4.44 5.15 -
P/NAPS 0.54 0.56 0.53 0.56 0.59 0.96 1.51 -15.74%

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