[TUNEPRO] YoY TTM Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	435,285	445,626	496,492	549,831	555,474	517,158	498,491	-2.23%
YoY %	-2.32%	-10.25%	-9.70%	-1.02%	7.41%	3.74%	-	-
Horiz. %	87.32%	89.39%	99.60%	110.30%	111.43%	103.74%	100.00%	-
PBT	2,050	11,307	42,930	57,121	58,079	83,750	85,214	-46.25%
YoY %	-81.87%	-73.66%	-24.84%	-1.65%	-30.65%	-1.72%	-	-
Horiz. %	2.41%	13.27%	50.38%	67.03%	68.16%	98.28%	100.00%	-
Tax	-2,393	-6,408	-2,257	-2,300	-3,203	-8,058	-5,251	-12.27%
YoY %	62.66%	-183.92%	1.87%	28.19%	60.25%	-53.46%	-	-
Horiz. %	45.57%	122.03%	42.98%	43.80%	61.00%	153.46%	100.00%	-
NP	-343	4,899	40,673	54,821	54,876	75,692	79,963	-
YoY %	-107.00%	-87.96%	-25.81%	-0.10%	-27.50%	-5.34%	-	-
Horiz. %	-0.43%	6.13%	50.86%	68.56%	68.63%	94.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,514	443	34,835	51,084	50,660	69,287	75,119	-
YoY %	-667.49%	-98.73%	-31.81%	0.84%	-26.88%	-7.76%	-	-
Horiz. %	-3.35%	0.59%	46.37%	68.00%	67.44%	92.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	116.73%	56.67%	5.26%	4.03%	5.51%	9.62%	6.16%	-
YoY %	105.98%	977.38%	30.52%	-26.86%	-42.72%	56.17%	-	-
Horiz. %	1,894.97%	919.97%	85.39%	65.42%	89.45%	156.17%	100.00%	-
Total Cost	435,628	440,727	455,819	495,010	500,598	441,466	418,528	0.66%
YoY %	-1.16%	-3.31%	-7.92%	-1.12%	13.39%	5.48%	-	-
Horiz. %	104.09%	105.30%	108.91%	118.27%	119.61%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,302	563,819	556,302	548,784	518,714	511,196	473,608	2.71%
YoY %	-1.33%	1.35%	1.37%	5.80%	1.47%	7.94%	-	-
Horiz. %	117.46%	119.05%	117.46%	115.87%	109.52%	107.94%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	-	-	22,552	45,105	61,644	114,267	67,975	-
YoY %	-	-	-50.00%	-26.83%	-46.05%	68.10%	-	-
Horiz. %	-	-	33.18%	66.36%	90.69%	168.10%	100.00%	-
Div Payout %	-	-	64.74%	88.30%	121.68%	164.92%	90.49%	-
YoY %	-	-	-26.68%	-27.43%	-26.22%	82.25%	-	-
Horiz. %	-	-	71.54%	97.58%	134.47%	182.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	556,302	563,819	556,302	548,784	518,714	511,196	473,608	2.71%
YoY %	-1.33%	1.35%	1.37%	5.80%	1.47%	7.94%	-	-
Horiz. %	117.46%	119.05%	117.46%	115.87%	109.52%	107.94%	100.00%	-
NOSH	751,759	751,759	751,759	751,759	751,759	751,759	751,759	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	-0.08%	1.10%	8.19%	9.97%	9.88%	14.64%	16.04%	-
YoY %	-107.27%	-86.57%	-17.85%	0.91%	-32.51%	-8.73%	-	-
Horiz. %	-0.50%	6.86%	51.06%	62.16%	61.60%	91.27%	100.00%	-
ROE	-0.45%	0.08%	6.26%	9.31%	9.77%	13.55%	15.86%	-
YoY %	-662.50%	-98.72%	-32.76%	-4.71%	-27.90%	-14.56%	-	-
Horiz. %	-2.84%	0.50%	39.47%	58.70%	61.60%	85.44%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	57.90	59.28	66.04	73.14	73.89	68.79	66.31	-2.23%
YoY %	-2.33%	-10.24%	-9.71%	-1.02%	7.41%	3.74%	-	-
Horiz. %	87.32%	89.40%	99.59%	110.30%	111.43%	103.74%	100.00%	-
EPS	-0.33	0.06	4.63	6.80	6.74	9.22	9.99	-
YoY %	-650.00%	-98.70%	-31.91%	0.89%	-26.90%	-7.71%	-	-
Horiz. %	-3.30%	0.60%	46.35%	68.07%	67.47%	92.29%	100.00%	-
DPS	0.00	0.00	3.00	6.00	8.20	15.20	9.04	-
YoY %	0.00%	0.00%	-50.00%	-26.83%	-46.05%	68.14%	-	-
Horiz. %	0.00%	0.00%	33.19%	66.37%	90.71%	168.14%	100.00%	-
NAPS	0.74	0.75	0.74	0.73	0.69	0.68	0.63	2.71%
YoY %	-1.33%	1.35%	1.37%	5.80%	1.47%	7.94%	-	-
Horiz. %	117.46%	119.05%	117.46%	115.87%	109.52%	107.94%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	57.92	59.30	66.06	73.16	73.91	68.81	66.33	-2.23%
YoY %	-2.33%	-10.23%	-9.70%	-1.01%	7.41%	3.74%	-	-
Horiz. %	87.32%	89.40%	99.59%	110.30%	111.43%	103.74%	100.00%	-
EPS	-0.33	0.06	4.64	6.80	6.74	9.22	10.00	-
YoY %	-650.00%	-98.71%	-31.76%	0.89%	-26.90%	-7.80%	-	-
Horiz. %	-3.30%	0.60%	46.40%	68.00%	67.40%	92.20%	100.00%	-
DPS	0.00	0.00	3.00	6.00	8.20	15.20	9.04	-
YoY %	0.00%	0.00%	-50.00%	-26.83%	-46.05%	68.14%	-	-
Horiz. %	0.00%	0.00%	33.19%	66.37%	90.71%	168.14%	100.00%	-
NAPS	0.7402	0.7502	0.7402	0.7302	0.6902	0.6802	0.6302	2.71%
YoY %	-1.33%	1.35%	1.37%	5.80%	1.47%	7.93%	-	-
Horiz. %	117.45%	119.04%	117.45%	115.87%	109.52%	107.93%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.44	0.44	0.265	0.67	0.80	1.40	1.35	-
P/RPS	0.76	0.74	0.40	0.92	1.08	2.04	2.04	-15.16%
YoY %	2.70%	85.00%	-56.52%	-14.81%	-47.06%	0.00%	-	-
Horiz. %	37.25%	36.27%	19.61%	45.10%	52.94%	100.00%	100.00%	-
P/EPS	-131.57	746.67	5.72	9.86	11.87	15.19	13.51	-
YoY %	-117.62%	12,953.67%	-41.99%	-16.93%	-21.86%	12.44%	-	-
Horiz. %	-973.87%	5,526.79%	42.34%	72.98%	87.86%	112.44%	100.00%	-
EY	-0.76	0.13	17.49	10.14	8.42	6.58	7.40	-
YoY %	-684.62%	-99.26%	72.49%	20.43%	27.96%	-11.08%	-	-
Horiz. %	-10.27%	1.76%	236.35%	137.03%	113.78%	88.92%	100.00%	-
DY	0.00	0.00	11.32	8.96	10.25	10.86	6.70	-
YoY %	0.00%	0.00%	26.34%	-12.59%	-5.62%	62.09%	-	-
Horiz. %	0.00%	0.00%	168.96%	133.73%	152.99%	162.09%	100.00%	-
P/NAPS	0.59	0.59	0.36	0.92	1.16	2.06	2.14	-19.31%
YoY %	0.00%	63.89%	-60.87%	-20.69%	-43.69%	-3.74%	-	-
Horiz. %	27.57%	27.57%	16.82%	42.99%	54.21%	96.26%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	19/05/22	28/05/21	22/05/20	28/05/19	25/05/18	22/05/17	27/05/16	-
Price	0.395	0.41	0.34	0.68	0.725	1.54	1.51	-
P/RPS	0.68	0.69	0.51	0.93	0.98	2.24	2.28	-18.25%
YoY %	-1.45%	35.29%	-45.16%	-5.10%	-56.25%	-1.75%	-	-
Horiz. %	29.82%	30.26%	22.37%	40.79%	42.98%	98.25%	100.00%	-
P/EPS	-118.12	695.76	7.34	10.01	10.76	16.71	15.11	-
YoY %	-116.98%	9,379.02%	-26.67%	-6.97%	-35.61%	10.59%	-	-
Horiz. %	-781.73%	4,604.63%	48.58%	66.25%	71.21%	110.59%	100.00%	-
EY	-0.85	0.14	13.63	9.99	9.29	5.98	6.62	-
YoY %	-707.14%	-98.97%	36.44%	7.53%	55.35%	-9.67%	-	-
Horiz. %	-12.84%	2.11%	205.89%	150.91%	140.33%	90.33%	100.00%	-
DY	0.00	0.00	8.82	8.82	11.31	9.87	5.99	-
YoY %	0.00%	0.00%	0.00%	-22.02%	14.59%	64.77%	-	-
Horiz. %	0.00%	0.00%	147.25%	147.25%	188.81%	164.77%	100.00%	-
P/NAPS	0.53	0.55	0.46	0.93	1.05	2.26	2.40	-22.24%
YoY %	-3.64%	19.57%	-50.54%	-11.43%	-53.54%	-5.83%	-	-
Horiz. %	22.08%	22.92%	19.17%	38.75%	43.75%	94.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos