[TUNEPRO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	129,544	480,193	349,271	226,500	111,246	451,070	324,972	-45.80%
YoY %	-73.02%	37.48%	54.20%	103.60%	-75.34%	38.80%	-	-
Horiz. %	39.86%	147.76%	107.48%	69.70%	34.23%	138.80%	100.00%	-
PBT	25,997	76,523	49,164	35,742	17,305	81,302	53,524	-38.18%
YoY %	-66.03%	55.65%	37.55%	106.54%	-78.72%	51.90%	-	-
Horiz. %	48.57%	142.97%	91.85%	66.78%	32.33%	151.90%	100.00%	-
Tax	-1,714	-3,640	-1,460	-1,313	-103	-5,216	-1,571	5.97%
YoY %	52.91%	-149.32%	-11.20%	-1,174.76%	98.03%	-232.02%	-	-
Horiz. %	109.10%	231.70%	92.93%	83.58%	6.56%	332.02%	100.00%	-
NP	24,283	72,883	47,704	34,429	17,202	76,086	51,953	-39.74%
YoY %	-66.68%	52.78%	38.56%	100.15%	-77.39%	46.45%	-	-
Horiz. %	46.74%	140.29%	91.82%	66.27%	33.11%	146.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,628	68,972	45,486	32,624	16,480	72,332	49,760	-40.83%
YoY %	-67.19%	51.63%	39.42%	97.96%	-77.22%	45.36%	-	-
Horiz. %	45.47%	138.61%	91.41%	65.56%	33.12%	145.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.59%	4.76%	2.97%	3.67%	0.60%	6.42%	2.94%	-
YoY %	38.45%	60.27%	-19.07%	511.67%	-90.65%	118.37%	-	-
Horiz. %	224.15%	161.90%	101.02%	124.83%	20.41%	218.37%	100.00%	-
Total Cost	105,261	407,310	301,567	192,071	94,044	374,984	273,019	-46.99%
YoY %	-74.16%	35.06%	57.01%	104.24%	-74.92%	37.35%	-	-
Horiz. %	38.55%	149.19%	110.46%	70.35%	34.45%	137.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,608	451,056	428,503	413,467	428,503	405,950	383,397	15.11%
YoY %	5.00%	5.26%	3.64%	-3.51%	5.56%	5.88%	-	-
Horiz. %	123.53%	117.65%	111.76%	107.84%	111.76%	105.88%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	37,587	30,371	30,371	-	30,371	29,017	-	-
YoY %	23.76%	0.00%	0.00%	-	4.67%	0.00%	-	-
Horiz. %	129.53%	104.67%	104.67%	-	104.67%	100.00%	-	-
Div Payout %	166.11%	44.03%	66.77%	-	184.29%	40.12%	-	-
YoY %	277.27%	-34.06%	0.00%	-	359.35%	0.00%	-	-
Horiz. %	414.03%	109.75%	166.43%	-	459.35%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	473,608	451,056	428,503	413,467	428,503	405,950	383,397	15.11%
YoY %	5.00%	5.26%	3.64%	-3.51%	5.56%	5.88%	-	-
Horiz. %	123.53%	117.65%	111.76%	107.84%	111.76%	105.88%	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%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	18.74%	15.18%	13.66%	15.20%	15.46%	16.87%	15.99%	-
YoY %	23.45%	11.13%	-10.13%	-1.68%	-8.36%	5.50%	-	-
Horiz. %	117.20%	94.93%	85.43%	95.06%	96.69%	105.50%	100.00%	-
ROE	4.78%	15.29%	10.62%	7.89%	3.85%	17.82%	12.98%	-
YoY %	-68.74%	43.97%	34.60%	104.94%	-78.40%	37.29%	-	-
Horiz. %	36.83%	117.80%	81.82%	60.79%	29.66%	137.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	17.23	63.88	46.46	30.13	14.80	60.00	43.23	-45.81%
YoY %	-73.03%	37.49%	54.20%	103.58%	-75.33%	38.79%	-	-
Horiz. %	39.86%	147.77%	107.47%	69.70%	34.24%	138.79%	100.00%	-
EPS	3.01	9.17	6.05	4.34	2.19	9.62	6.62	-40.84%
YoY %	-67.18%	51.57%	39.40%	98.17%	-77.23%	45.32%	-	-
Horiz. %	45.47%	138.52%	91.39%	65.56%	33.08%	145.32%	100.00%	-
DPS	5.00	4.04	4.04	0.00	4.04	3.86	0.00	-
YoY %	23.76%	0.00%	0.00%	0.00%	4.66%	0.00%	-	-
Horiz. %	129.53%	104.66%	104.66%	0.00%	104.66%	100.00%	-	-
NAPS	0.63	0.60	0.57	0.55	0.57	0.54	0.51	15.11%
YoY %	5.00%	5.26%	3.64%	-3.51%	5.56%	5.88%	-	-
Horiz. %	123.53%	117.65%	111.76%	107.84%	111.76%	105.88%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	17.19	63.72	46.34	30.05	14.76	59.85	43.12	-45.80%
YoY %	-73.02%	37.51%	54.21%	103.59%	-75.34%	38.80%	-	-
Horiz. %	39.87%	147.77%	107.47%	69.69%	34.23%	138.80%	100.00%	-
EPS	3.00	9.15	6.04	4.33	2.19	9.60	6.60	-40.85%
YoY %	-67.21%	51.49%	39.49%	97.72%	-77.19%	45.45%	-	-
Horiz. %	45.45%	138.64%	91.52%	65.61%	33.18%	145.45%	100.00%	-
DPS	4.99	4.03	4.03	0.00	4.03	3.85	0.00	-
YoY %	23.82%	0.00%	0.00%	0.00%	4.68%	0.00%	-	-
Horiz. %	129.61%	104.68%	104.68%	0.00%	104.68%	100.00%	-	-
NAPS	0.6284	0.5985	0.5686	0.5486	0.5686	0.5387	0.5087	15.11%
YoY %	5.00%	5.26%	3.65%	-3.52%	5.55%	5.90%	-	-
Horiz. %	123.53%	117.65%	111.78%	107.84%	111.78%	105.90%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.35	1.29	1.30	1.64	2.00	1.70	2.26	-
P/RPS	7.83	2.02	2.80	5.44	13.52	2.83	5.23	30.83%
YoY %	287.62%	-27.86%	-48.53%	-59.76%	377.74%	-45.89%	-	-
Horiz. %	149.71%	38.62%	53.54%	104.02%	258.51%	54.11%	100.00%	-
P/EPS	44.85	14.06	21.49	37.79	91.23	17.67	34.14	19.92%
YoY %	218.99%	-34.57%	-43.13%	-58.58%	416.30%	-48.24%	-	-
Horiz. %	131.37%	41.18%	62.95%	110.69%	267.22%	51.76%	100.00%	-
EY	2.23	7.11	4.65	2.65	1.10	5.66	2.93	-16.62%
YoY %	-68.64%	52.90%	75.47%	140.91%	-80.57%	93.17%	-	-
Horiz. %	76.11%	242.66%	158.70%	90.44%	37.54%	193.17%	100.00%	-
DY	3.70	3.13	3.11	0.00	2.02	2.27	0.00	-
YoY %	18.21%	0.64%	0.00%	0.00%	-11.01%	0.00%	-	-
Horiz. %	163.00%	137.89%	137.00%	0.00%	88.99%	100.00%	-	-
P/NAPS	2.14	2.15	2.28	2.98	3.51	3.15	4.43	-38.40%
YoY %	-0.47%	-5.70%	-23.49%	-15.10%	11.43%	-28.89%	-	-
Horiz. %	48.31%	48.53%	51.47%	67.27%	79.23%	71.11%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	23/02/16	16/11/15	18/08/15	19/05/15	25/02/15	17/11/14	-
Price	1.51	1.19	1.47	1.31	1.82	1.97	2.07	-
P/RPS	8.76	1.86	3.16	4.35	12.30	3.28	4.79	49.49%
YoY %	370.97%	-41.14%	-27.36%	-64.63%	275.00%	-31.52%	-	-
Horiz. %	182.88%	38.83%	65.97%	90.81%	256.78%	68.48%	100.00%	-
P/EPS	50.17	12.97	24.30	30.19	83.02	20.47	31.27	37.01%
YoY %	286.82%	-46.63%	-19.51%	-63.64%	305.57%	-34.54%	-	-
Horiz. %	160.44%	41.48%	77.71%	96.55%	265.49%	65.46%	100.00%	-
EY	1.99	7.71	4.12	3.31	1.20	4.88	3.20	-27.12%
YoY %	-74.19%	87.14%	24.47%	175.83%	-75.41%	52.50%	-	-
Horiz. %	62.19%	240.94%	128.75%	103.44%	37.50%	152.50%	100.00%	-
DY	3.31	3.39	2.75	0.00	2.22	1.96	0.00	-
YoY %	-2.36%	23.27%	0.00%	0.00%	13.27%	0.00%	-	-
Horiz. %	168.88%	172.96%	140.31%	0.00%	113.27%	100.00%	-	-
P/NAPS	2.40	1.98	2.58	2.38	3.19	3.65	4.06	-29.54%
YoY %	21.21%	-23.26%	8.40%	-25.39%	-12.60%	-10.10%	-	-
Horiz. %	59.11%	48.77%	63.55%	58.62%	78.57%	89.90%	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