[TUNEPRO] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TUNEPRO] TUNE PROTECT GROUP BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -95.07%
YoY- -86.37%
Quarter Report
Latest QR
Upcoming QR
TUNEPRO's Result
TUNEPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 450,533 333,301 223,298 122,356 500,801 374,969 251,126 47.38%
PBT 34,682 31,585 24,180 3,577 61,648 49,363 33,042 3.26%
Tax -6,478 -4,991 -2,642 -805 -3,597 -2,672 -1,304 189.73%
NP 28,204 26,594 21,538 2,772 58,051 46,691 31,738 -7.53%
-
NP to SH 18,392 17,375 15,097 2,500 50,677 40,039 29,050 -26.16%
-
Tax Rate 18.68% 15.80% 10.93% 22.50% 5.83% 5.41% 3.95% -
Total Cost 422,329 306,707 201,760 119,584 442,750 328,278 219,388 54.44%
-
Net Worth 578,855 571,337 571,337 556,302 556,302 548,784 533,749 5.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 22,552 22,552 22,552 -
Div Payout % - - - - 44.50% 56.33% 77.63% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 578,855 571,337 571,337 556,302 556,302 548,784 533,749 5.53%
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 751,759 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.26% 7.98% 9.65% 2.27% 11.59% 12.45% 12.64% -
ROE 3.18% 3.04% 2.64% 0.45% 9.11% 7.30% 5.44% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.93 44.34 29.70 16.28 66.62 49.88 33.41 47.37%
EPS 2.45 2.31 2.01 0.33 6.74 5.33 3.86 -26.04%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 0.77 0.76 0.76 0.74 0.74 0.73 0.71 5.53%
Adjusted Per Share Value based on latest NOSH - 751,759
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.78 44.23 29.63 16.24 66.45 49.75 33.32 47.38%
EPS 2.44 2.31 2.00 0.33 6.72 5.31 3.85 -26.11%
DPS 0.00 0.00 0.00 0.00 2.99 2.99 2.99 -
NAPS 0.7681 0.7581 0.7581 0.7382 0.7382 0.7282 0.7082 5.53%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.435 0.315 0.33 0.265 0.565 0.58 0.685 -
P/RPS 0.73 0.71 1.11 1.63 0.85 1.16 2.05 -49.60%
P/EPS 17.78 13.63 16.43 79.69 8.38 10.89 17.73 0.18%
EY 5.62 7.34 6.09 1.25 11.93 9.18 5.64 -0.23%
DY 0.00 0.00 0.00 0.00 5.31 5.17 4.38 -
P/NAPS 0.56 0.41 0.43 0.36 0.76 0.79 0.96 -30.07%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 30/07/20 22/05/20 28/02/20 21/11/19 21/08/19 -
Price 0.43 0.355 0.275 0.34 0.435 0.57 0.655 -
P/RPS 0.72 0.80 0.93 2.09 0.65 1.14 1.96 -48.55%
P/EPS 17.58 15.36 13.69 102.24 6.45 10.70 16.95 2.45%
EY 5.69 6.51 7.30 0.98 15.50 9.34 5.90 -2.37%
DY 0.00 0.00 0.00 0.00 6.90 5.26 4.58 -
P/NAPS 0.56 0.47 0.36 0.46 0.59 0.78 0.92 -28.06%

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