[TUNEPRO] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -77.22%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 480,193 349,271 226,500 111,246 451,070 324,972 215,462 70.37%
PBT 76,523 49,164 35,742 17,305 81,302 53,524 37,858 59.66%
Tax -3,640 -1,460 -1,313 -103 -5,216 -1,571 -2,831 18.18%
NP 72,883 47,704 34,429 17,202 76,086 51,953 35,027 62.76%
-
NP to SH 68,972 45,486 32,624 16,480 72,332 49,760 33,593 61.32%
-
Tax Rate 4.76% 2.97% 3.67% 0.60% 6.42% 2.94% 7.48% -
Total Cost 407,310 301,567 192,071 94,044 374,984 273,019 180,435 71.82%
-
Net Worth 451,056 428,503 413,467 428,503 405,950 383,397 368,362 14.41%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 30,371 30,371 - 30,371 29,017 - - -
Div Payout % 44.03% 66.77% - 184.29% 40.12% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 451,056 428,503 413,467 428,503 405,950 383,397 368,362 14.41%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.18% 13.66% 15.20% 15.46% 16.87% 15.99% 16.26% -
ROE 15.29% 10.62% 7.89% 3.85% 17.82% 12.98% 9.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.88 46.46 30.13 14.80 60.00 43.23 28.66 70.38%
EPS 9.17 6.05 4.34 2.19 9.62 6.62 4.47 61.24%
DPS 4.04 4.04 0.00 4.04 3.86 0.00 0.00 -
NAPS 0.60 0.57 0.55 0.57 0.54 0.51 0.49 14.41%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.72 46.34 30.05 14.76 59.85 43.12 28.59 70.37%
EPS 9.15 6.04 4.33 2.19 9.60 6.60 4.46 61.24%
DPS 4.03 4.03 0.00 4.03 3.85 0.00 0.00 -
NAPS 0.5985 0.5686 0.5486 0.5686 0.5387 0.5087 0.4888 14.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.29 1.30 1.64 2.00 1.70 2.26 2.27 -
P/RPS 2.02 2.80 5.44 13.52 2.83 5.23 7.92 -59.68%
P/EPS 14.06 21.49 37.79 91.23 17.67 34.14 50.80 -57.43%
EY 7.11 4.65 2.65 1.10 5.66 2.93 1.97 134.73%
DY 3.13 3.11 0.00 2.02 2.27 0.00 0.00 -
P/NAPS 2.15 2.28 2.98 3.51 3.15 4.43 4.63 -39.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 16/11/15 18/08/15 19/05/15 25/02/15 17/11/14 18/08/14 -
Price 1.19 1.47 1.31 1.82 1.97 2.07 2.47 -
P/RPS 1.86 3.16 4.35 12.30 3.28 4.79 8.62 -63.92%
P/EPS 12.97 24.30 30.19 83.02 20.47 31.27 55.27 -61.85%
EY 7.71 4.12 3.31 1.20 4.88 3.20 1.81 162.08%
DY 3.39 2.75 0.00 2.22 1.96 0.00 0.00 -
P/NAPS 1.98 2.58 2.38 3.19 3.65 4.06 5.04 -46.26%

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