[TUNEPRO] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 31.08%
YoY- 2.23%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 331,922 333,301 374,969 425,704 404,076 381,155 349,271 -0.84%
PBT 711 31,585 49,363 45,483 44,037 77,871 49,164 -50.60%
Tax -4,190 -4,991 -2,672 -3,769 -3,271 -8,612 -1,460 19.19%
NP -3,479 26,594 46,691 41,714 40,766 69,259 47,704 -
-
NP to SH -2,861 17,375 40,039 38,518 37,676 63,432 45,486 -
-
Tax Rate 589.31% 15.80% 5.41% 8.29% 7.43% 11.06% 2.97% -
Total Cost 335,401 306,707 328,278 383,990 363,310 311,896 301,567 1.78%
-
Net Worth 571,337 571,337 548,784 518,714 496,161 481,126 428,503 4.90%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 22,552 22,552 39,091 37,587 30,371 -
Div Payout % - - 56.33% 58.55% 103.76% 59.26% 66.77% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 571,337 571,337 548,784 518,714 496,161 481,126 428,503 4.90%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -1.05% 7.98% 12.45% 9.80% 10.09% 18.17% 13.66% -
ROE -0.50% 3.04% 7.30% 7.43% 7.59% 13.18% 10.62% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.15 44.34 49.88 56.63 53.75 50.70 46.46 -0.84%
EPS -0.38 2.31 5.33 5.12 5.01 8.44 6.05 -
DPS 0.00 0.00 3.00 3.00 5.20 5.00 4.04 -
NAPS 0.76 0.76 0.73 0.69 0.66 0.64 0.57 4.90%
Adjusted Per Share Value based on latest NOSH - 751,759
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.04 44.23 49.75 56.49 53.62 50.58 46.34 -0.84%
EPS -0.38 2.31 5.31 5.11 5.00 8.42 6.04 -
DPS 0.00 0.00 2.99 2.99 5.19 4.99 4.03 -
NAPS 0.7581 0.7581 0.7282 0.6883 0.6584 0.6384 0.5686 4.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.455 0.315 0.58 0.765 1.14 1.64 1.30 -
P/RPS 1.03 0.71 1.16 1.35 2.12 3.23 2.80 -15.33%
P/EPS -119.56 13.63 10.89 14.93 22.75 19.44 21.49 -
EY -0.84 7.34 9.18 6.70 4.40 5.14 4.65 -
DY 0.00 0.00 5.17 3.92 4.56 3.05 3.11 -
P/NAPS 0.60 0.41 0.79 1.11 1.73 2.56 2.28 -19.93%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 20/11/20 21/11/19 15/11/18 21/11/17 25/11/16 16/11/15 -
Price 0.51 0.355 0.57 0.73 1.06 1.62 1.47 -
P/RPS 1.16 0.80 1.14 1.29 1.97 3.20 3.16 -15.36%
P/EPS -134.01 15.36 10.70 14.25 21.15 19.20 24.30 -
EY -0.75 6.51 9.34 7.02 4.73 5.21 4.12 -
DY 0.00 0.00 5.26 4.11 4.91 3.09 2.75 -
P/NAPS 0.67 0.47 0.78 1.06 1.61 2.53 2.58 -20.10%

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