[TUNEPRO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.35%
YoY- 136.58%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 125,535 115,254 101,510 96,707 50,886 25.30%
PBT 35,173 18,436 15,714 15,914 9,931 37.15%
Tax -5,536 -1,210 -1,083 1,409 -1,654 35.23%
NP 29,637 17,226 14,631 17,323 8,277 37.52%
-
NP to SH 26,468 16,143 14,346 16,305 6,892 39.95%
-
Tax Rate 15.74% 6.56% 6.89% -8.85% 16.65% -
Total Cost 95,898 98,028 86,879 79,384 42,609 22.46%
-
Net Worth 458,573 413,467 368,362 323,256 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 37,587 - - - - -
Div Payout % 142.01% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 458,573 413,467 368,362 323,256 0 -
NOSH 751,759 751,759 751,759 751,759 715,154 1.25%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 23.61% 14.95% 14.41% 17.91% 16.27% -
ROE 5.77% 3.90% 3.89% 5.04% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.70 15.33 13.50 12.86 7.15 23.60%
EPS 3.52 2.15 1.91 2.29 48.41 -48.04%
DPS 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.55 0.49 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.66 15.29 13.47 12.83 6.75 25.32%
EPS 3.51 2.14 1.90 2.16 0.91 40.10%
DPS 4.99 0.00 0.00 0.00 0.00 -
NAPS 0.6085 0.5486 0.4888 0.4289 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.47 1.64 2.27 1.85 0.00 -
P/RPS 8.80 10.70 16.81 14.38 0.00 -
P/EPS 41.75 76.37 118.95 85.30 0.00 -
EY 2.40 1.31 0.84 1.17 0.00 -
DY 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.98 4.63 4.30 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 19/08/16 18/08/15 18/08/14 26/08/13 - -
Price 1.64 1.31 2.47 1.93 0.00 -
P/RPS 9.82 8.54 18.29 15.00 0.00 -
P/EPS 46.58 61.01 129.43 88.98 0.00 -
EY 2.15 1.64 0.77 1.12 0.00 -
DY 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.38 5.04 4.49 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