[TUNEPRO] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	126,665	566,122	425,704	284,217	142,957	542,598	404,076	-53.88%
YoY %	-77.63%	32.98%	49.78%	98.81%	-73.65%	34.28%	-	-
Horiz. %	31.35%	140.10%	105.35%	70.34%	35.38%	134.28%	100.00%	-
PBT	22,295	55,070	45,483	33,795	20,245	52,898	44,037	-36.50%
YoY %	-59.52%	21.08%	34.58%	66.93%	-61.73%	20.12%	-	-
Horiz. %	50.63%	125.05%	103.28%	76.74%	45.97%	120.12%	100.00%	-
Tax	-2,145	-2,152	-3,769	-2,141	-1,997	-2,880	-3,271	-24.53%
YoY %	0.33%	42.90%	-76.04%	-7.21%	30.66%	11.95%	-	-
Horiz. %	65.58%	65.79%	115.22%	65.45%	61.05%	88.05%	100.00%	-
NP	20,150	52,918	41,714	31,654	18,248	50,018	40,766	-37.51%
YoY %	-61.92%	26.86%	31.78%	73.47%	-63.52%	22.70%	-	-
Horiz. %	49.43%	129.81%	102.33%	77.65%	44.76%	122.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,342	49,313	38,518	29,384	16,572	46,027	37,676	-38.14%
YoY %	-62.80%	28.03%	31.08%	77.31%	-64.00%	22.17%	-	-
Horiz. %	48.68%	130.89%	102.23%	77.99%	43.99%	122.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.62%	3.91%	8.29%	6.34%	9.86%	5.44%	7.43%	-
YoY %	146.04%	-52.83%	30.76%	-35.70%	81.25%	-26.78%	-	-
Horiz. %	129.48%	52.62%	111.57%	85.33%	132.71%	73.22%	100.00%	-
Total Cost	106,515	513,204	383,990	252,563	124,709	492,580	363,310	-55.90%
YoY %	-79.25%	33.65%	52.04%	102.52%	-74.68%	35.58%	-	-
Horiz. %	29.32%	141.26%	105.69%	69.52%	34.33%	135.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,784	526,231	518,714	503,679	518,714	503,679	496,161	6.95%
YoY %	4.29%	1.45%	2.99%	-2.90%	2.99%	1.52%	-	-
Horiz. %	110.61%	106.06%	104.55%	101.52%	104.55%	101.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	22,552	22,552	22,552	22,552	22,552	39,091	39,091	-30.72%
YoY %	0.00%	0.00%	0.00%	0.00%	-42.31%	0.00%	-	-
Horiz. %	57.69%	57.69%	57.69%	57.69%	57.69%	100.00%	100.00%	-
Div Payout %	122.96%	45.73%	58.55%	76.75%	136.09%	84.93%	103.76%	-
YoY %	168.88%	-21.90%	-23.71%	-43.60%	60.24%	-18.15%	-	-
Horiz. %	118.50%	44.07%	56.43%	73.97%	131.16%	81.85%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	548,784	526,231	518,714	503,679	518,714	503,679	496,161	6.95%
YoY %	4.29%	1.45%	2.99%	-2.90%	2.99%	1.52%	-	-
Horiz. %	110.61%	106.06%	104.55%	101.52%	104.55%	101.52%	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%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	15.91%	9.35%	9.80%	11.14%	12.76%	9.22%	10.09%	-
YoY %	70.16%	-4.59%	-12.03%	-12.70%	38.39%	-8.62%	-	-
Horiz. %	157.68%	92.67%	97.13%	110.41%	126.46%	91.38%	100.00%	-
ROE	3.34%	9.37%	7.43%	5.83%	3.19%	9.14%	7.59%	-
YoY %	-64.35%	26.11%	27.44%	82.76%	-65.10%	20.42%	-	-
Horiz. %	44.01%	123.45%	97.89%	76.81%	42.03%	120.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	16.85	75.31	56.63	37.81	19.02	72.18	53.75	-53.88%
YoY %	-77.63%	32.99%	49.78%	98.79%	-73.65%	34.29%	-	-
Horiz. %	31.35%	140.11%	105.36%	70.34%	35.39%	134.29%	100.00%	-
EPS	2.44	6.56	5.12	3.91	2.20	6.12	5.01	-38.12%
YoY %	-62.80%	28.12%	30.95%	77.73%	-64.05%	22.16%	-	-
Horiz. %	48.70%	130.94%	102.20%	78.04%	43.91%	122.16%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	5.20	5.20	-30.72%
YoY %	0.00%	0.00%	0.00%	0.00%	-42.31%	0.00%	-	-
Horiz. %	57.69%	57.69%	57.69%	57.69%	57.69%	100.00%	100.00%	-
NAPS	0.73	0.70	0.69	0.67	0.69	0.67	0.66	6.95%
YoY %	4.29%	1.45%	2.99%	-2.90%	2.99%	1.52%	-	-
Horiz. %	110.61%	106.06%	104.55%	101.52%	104.55%	101.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 751,759
RPS	16.81	75.12	56.49	37.71	18.97	72.00	53.62	-53.88%
YoY %	-77.62%	32.98%	49.80%	98.79%	-73.65%	34.28%	-	-
Horiz. %	31.35%	140.10%	105.35%	70.33%	35.38%	134.28%	100.00%	-
EPS	2.43	6.54	5.11	3.90	2.20	6.11	5.00	-38.21%
YoY %	-62.84%	27.98%	31.03%	77.27%	-63.99%	22.20%	-	-
Horiz. %	48.60%	130.80%	102.20%	78.00%	44.00%	122.20%	100.00%	-
DPS	2.99	2.99	2.99	2.99	2.99	5.19	5.19	-30.78%
YoY %	0.00%	0.00%	0.00%	0.00%	-42.39%	0.00%	-	-
Horiz. %	57.61%	57.61%	57.61%	57.61%	57.61%	100.00%	100.00%	-
NAPS	0.7282	0.6983	0.6883	0.6683	0.6883	0.6683	0.6584	6.95%
YoY %	4.28%	1.45%	2.99%	-2.91%	2.99%	1.50%	-	-
Horiz. %	110.60%	106.06%	104.54%	101.50%	104.54%	101.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.67	0.56	0.765	0.90	0.80	1.05	1.14	-
P/RPS	3.98	0.74	1.35	2.38	4.21	1.45	2.12	52.24%
YoY %	437.84%	-45.19%	-43.28%	-43.47%	190.34%	-31.60%	-	-
Horiz. %	187.74%	34.91%	63.68%	112.26%	198.58%	68.40%	100.00%	-
P/EPS	27.46	8.54	14.93	23.03	36.29	17.15	22.75	13.37%
YoY %	221.55%	-42.80%	-35.17%	-36.54%	111.60%	-24.62%	-	-
Horiz. %	120.70%	37.54%	65.63%	101.23%	159.52%	75.38%	100.00%	-
EY	3.64	11.71	6.70	4.34	2.76	5.83	4.40	-11.88%
YoY %	-68.92%	74.78%	54.38%	57.25%	-52.66%	32.50%	-	-
Horiz. %	82.73%	266.14%	152.27%	98.64%	62.73%	132.50%	100.00%	-
DY	4.48	5.36	3.92	3.33	3.75	4.95	4.56	-1.17%
YoY %	-16.42%	36.73%	17.72%	-11.20%	-24.24%	8.55%	-	-
Horiz. %	98.25%	117.54%	85.96%	73.03%	82.24%	108.55%	100.00%	-
P/NAPS	0.92	0.80	1.11	1.34	1.16	1.57	1.73	-34.38%
YoY %	15.00%	-27.93%	-17.16%	15.52%	-26.11%	-9.25%	-	-
Horiz. %	53.18%	46.24%	64.16%	77.46%	67.05%	90.75%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	22/02/19	15/11/18	29/08/18	25/05/18	28/02/18	21/11/17	-
Price	0.68	0.675	0.73	0.86	0.725	1.01	1.06	-
P/RPS	4.04	0.90	1.29	2.27	3.81	1.40	1.97	61.48%
YoY %	348.89%	-30.23%	-43.17%	-40.42%	172.14%	-28.93%	-	-
Horiz. %	205.08%	45.69%	65.48%	115.23%	193.40%	71.07%	100.00%	-
P/EPS	27.87	10.29	14.25	22.00	32.89	16.50	21.15	20.21%
YoY %	170.85%	-27.79%	-35.23%	-33.11%	99.33%	-21.99%	-	-
Horiz. %	131.77%	48.65%	67.38%	104.02%	155.51%	78.01%	100.00%	-
EY	3.59	9.72	7.02	4.54	3.04	6.06	4.73	-16.80%
YoY %	-63.07%	38.46%	54.63%	49.34%	-49.83%	28.12%	-	-
Horiz. %	75.90%	205.50%	148.41%	95.98%	64.27%	128.12%	100.00%	-
DY	4.41	4.44	4.11	3.49	4.14	5.15	4.91	-6.91%
YoY %	-0.68%	8.03%	17.77%	-15.70%	-19.61%	4.89%	-	-
Horiz. %	89.82%	90.43%	83.71%	71.08%	84.32%	104.89%	100.00%	-
P/NAPS	0.93	0.96	1.06	1.28	1.05	1.51	1.61	-30.66%
YoY %	-3.12%	-9.43%	-17.19%	21.90%	-30.46%	-6.21%	-	-
Horiz. %	57.76%	59.63%	65.84%	79.50%	65.22%	93.79%	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