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

Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.04%
YoY- 12.53%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 141,260 133,878 125,535 115,254 101,510 96,707 50,886 18.54%
PBT 13,550 13,103 35,173 18,436 15,714 15,914 9,931 5.31%
Tax -144 342 -5,536 -1,210 -1,083 1,409 -1,654 -33.41%
NP 13,406 13,445 29,637 17,226 14,631 17,323 8,277 8.36%
-
NP to SH 12,812 13,003 26,468 16,143 14,346 16,305 6,892 10.88%
-
Tax Rate 1.06% -2.61% 15.74% 6.56% 6.89% -8.85% 16.65% -
Total Cost 127,854 120,433 95,898 98,028 86,879 79,384 42,609 20.08%
-
Net Worth 503,679 481,126 458,573 413,467 368,362 323,256 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 22,552 39,091 37,587 - - - - -
Div Payout % 176.03% 300.63% 142.01% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 503,679 481,126 458,573 413,467 368,362 323,256 0 -
NOSH 751,759 751,759 751,759 751,759 751,759 751,759 715,154 0.83%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.49% 10.04% 23.61% 14.95% 14.41% 17.91% 16.27% -
ROE 2.54% 2.70% 5.77% 3.90% 3.89% 5.04% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.79 17.81 16.70 15.33 13.50 12.86 7.15 17.46%
EPS 1.70 1.73 3.52 2.15 1.91 2.29 48.41 -42.76%
DPS 3.00 5.20 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.61 0.55 0.49 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 751,759
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.74 17.76 16.66 15.29 13.47 12.83 6.75 18.54%
EPS 1.70 1.73 3.51 2.14 1.90 2.16 0.91 10.97%
DPS 2.99 5.19 4.99 0.00 0.00 0.00 0.00 -
NAPS 0.6683 0.6384 0.6085 0.5486 0.4888 0.4289 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.90 1.24 1.47 1.64 2.27 1.85 0.00 -
P/RPS 4.79 6.96 8.80 10.70 16.81 14.38 0.00 -
P/EPS 52.81 71.69 41.75 76.37 118.95 85.30 0.00 -
EY 1.89 1.39 2.40 1.31 0.84 1.17 0.00 -
DY 3.33 4.19 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.94 2.41 2.98 4.63 4.30 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 18/08/17 19/08/16 18/08/15 18/08/14 26/08/13 - -
Price 0.86 1.01 1.64 1.31 2.47 1.93 0.00 -
P/RPS 4.58 5.67 9.82 8.54 18.29 15.00 0.00 -
P/EPS 50.46 58.39 46.58 61.01 129.43 88.98 0.00 -
EY 1.98 1.71 2.15 1.64 0.77 1.12 0.00 -
DY 3.49 5.15 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.58 2.69 2.38 5.04 4.49 0.00 -

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

Post a Comment