[TUNEPRO] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.17%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 135,466 130,922 126,098 107,363 90,508 15,721 53.76%
PBT 16,812 27,359 27,778 24,038 26,136 8,460 14.70%
Tax 514 -2,180 -3,645 -872 -5,291 0 -
NP 17,326 25,179 24,133 23,166 20,845 8,460 15.39%
-
NP to SH 16,544 23,486 22,572 21,553 18,130 6,683 19.85%
-
Tax Rate -3.06% 7.97% 13.12% 3.63% 20.24% 0.00% -
Total Cost 118,140 105,743 101,965 84,197 69,663 7,261 74.58%
-
Net Worth 496,161 451,056 405,950 360,844 105,695 829,254 -9.75%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 496,161 451,056 405,950 360,844 105,695 829,254 -9.75%
NOSH 751,759 751,759 751,759 751,759 587,198 588,124 5.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.79% 19.23% 19.14% 21.58% 23.03% 53.81% -
ROE 3.33% 5.21% 5.56% 5.97% 17.15% 0.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.02 17.42 16.77 14.28 15.41 2.67 46.44%
EPS 2.20 3.12 3.00 2.87 7.12 4.69 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.54 0.48 0.18 1.41 -14.07%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.03 17.42 16.78 14.29 12.04 2.09 53.80%
EPS 2.20 3.13 3.00 2.87 2.41 0.89 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6602 0.6002 0.5402 0.4801 0.1406 1.1034 -9.75%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - - -
Price 1.42 1.29 1.70 1.95 0.00 0.00 -
P/RPS 7.88 7.41 10.13 13.65 0.00 0.00 -
P/EPS 64.52 41.29 56.62 68.02 0.00 0.00 -
EY 1.55 2.42 1.77 1.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.15 3.15 4.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/17 23/02/16 25/02/15 24/02/14 28/02/13 - -
Price 1.37 1.19 1.97 1.82 1.31 0.00 -
P/RPS 7.60 6.83 11.74 12.74 8.50 0.00 -
P/EPS 62.25 38.09 65.61 63.48 42.43 0.00 -
EY 1.61 2.63 1.52 1.58 2.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.98 3.65 3.79 7.28 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