Tune Protect Group Bhd
KLSE:TUNEPRO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tune Protect Group Bhd
KLSE:TUNEPRO
|
MY |
|
G
|
Ganso Co Ltd
SSE:603886
|
CN |
|
Magnite Inc
NASDAQ:MGNI
|
US |
|
S
|
Sara Vietnam JSC
VN:SRA
|
VN |
Income Statement
Income Statement
Tune Protect Group Bhd
| Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7
|
10
|
12
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
122
|
168
|
212
|
248
|
257
|
269
|
281
|
280
|
288
|
296
|
296
|
309
|
320
|
331
|
352
|
360
|
362
|
362
|
360
|
362
|
363
|
362
|
362
|
356
|
349
|
342
|
328
|
314
|
300
|
292
|
284
|
258
|
236
|
218
|
212
|
217
|
219
|
219
|
208
|
248
|
245
|
254
|
329
|
287
|
334
|
250
|
510
|
541
|
540
|
374
|
330
|
316
|
274
|
244
|
|
| Revenue |
134
N/A
|
184
+38%
|
235
+28%
|
264
+12%
|
265
+0%
|
272
+3%
|
282
+4%
|
286
+1%
|
294
+3%
|
302
+3%
|
297
-2%
|
310
+4%
|
320
+3%
|
331
+3%
|
352
+6%
|
359
+2%
|
363
+1%
|
362
0%
|
359
-1%
|
361
+1%
|
366
+1%
|
368
+0%
|
367
0%
|
361
-2%
|
354
-2%
|
347
-2%
|
338
-3%
|
330
-2%
|
322
-2%
|
308
-4%
|
289
-6%
|
269
-7%
|
249
-7%
|
234
-6%
|
208
-11%
|
210
+1%
|
195
-7%
|
188
-4%
|
196
+4%
|
218
+11%
|
214
-2%
|
236
+10%
|
325
+38%
|
302
-7%
|
356
+18%
|
270
-24%
|
546
+103%
|
569
+4%
|
565
-1%
|
380
-33%
|
329
-14%
|
319
-3%
|
276
-13%
|
246
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(86)
|
(115)
|
(156)
|
(191)
|
(195)
|
(215)
|
(225)
|
(226)
|
(241)
|
(251)
|
(254)
|
(265)
|
(273)
|
(274)
|
(288)
|
(280)
|
(283)
|
(296)
|
(303)
|
(327)
|
(334)
|
(343)
|
(339)
|
(333)
|
(331)
|
(323)
|
(310)
|
(308)
|
(295)
|
(278)
|
(278)
|
(249)
|
(235)
|
(230)
|
(226)
|
(222)
|
(214)
|
(217)
|
(164)
|
(223)
|
(229)
|
(272)
|
(357)
|
(303)
|
(336)
|
(276)
|
(543)
|
(586)
|
(584)
|
(390)
|
(324)
|
(300)
|
(258)
|
(226)
|
|
| Selling, General & Administrative |
(46)
|
(67)
|
(85)
|
(104)
|
(114)
|
(118)
|
(129)
|
(132)
|
(137)
|
(142)
|
(148)
|
(157)
|
(164)
|
(159)
|
(170)
|
(175)
|
(183)
|
(188)
|
(199)
|
(198)
|
(199)
|
(198)
|
(203)
|
(204)
|
(214)
|
(220)
|
(218)
|
(220)
|
(205)
|
(191)
|
(194)
|
(174)
|
(168)
|
(167)
|
(177)
|
(184)
|
(188)
|
(173)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Benefits Claims Loss Adjustment |
(37)
|
(44)
|
(65)
|
(83)
|
(79)
|
(94)
|
(98)
|
(96)
|
(106)
|
(108)
|
(108)
|
(110)
|
(117)
|
(122)
|
(125)
|
(115)
|
(107)
|
(113)
|
(116)
|
(139)
|
(141)
|
(141)
|
(135)
|
(127)
|
(116)
|
(101)
|
(94)
|
(89)
|
(91)
|
(82)
|
(86)
|
(78)
|
(69)
|
(61)
|
(52)
|
(40)
|
(29)
|
(38)
|
0
|
(116)
|
(159)
|
(243)
|
(266)
|
(214)
|
(252)
|
(256)
|
(514)
|
(552)
|
(547)
|
(364)
|
(303)
|
(279)
|
(236)
|
(204)
|
|
| Other Operating Expenses |
(3)
|
(5)
|
(6)
|
(4)
|
(2)
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
8
|
11
|
7
|
10
|
7
|
10
|
13
|
10
|
7
|
(0)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
4
|
3
|
2
|
3
|
1
|
(164)
|
(106)
|
(70)
|
215
|
(91)
|
(89)
|
(84)
|
(20)
|
(29)
|
(34)
|
(37)
|
(25)
|
(22)
|
(20)
|
(22)
|
(22)
|
|
| Operating Income |
48
N/A
|
69
+44%
|
79
+15%
|
73
-7%
|
71
-4%
|
58
-18%
|
57
-1%
|
60
+5%
|
53
-12%
|
51
-5%
|
43
-16%
|
46
+6%
|
46
+1%
|
56
+22%
|
64
+13%
|
79
+25%
|
80
+1%
|
66
-17%
|
56
-15%
|
34
-39%
|
32
-6%
|
25
-23%
|
28
+14%
|
28
N/A
|
23
-19%
|
23
+1%
|
27
+18%
|
22
-19%
|
28
+24%
|
30
+10%
|
11
-65%
|
20
+87%
|
14
-30%
|
4
-70%
|
(19)
N/A
|
(13)
+32%
|
(19)
-53%
|
(29)
-49%
|
32
N/A
|
(5)
N/A
|
(15)
-187%
|
(37)
-148%
|
(33)
+12%
|
(1)
+97%
|
20
N/A
|
(7)
N/A
|
3
N/A
|
(17)
N/A
|
(19)
-17%
|
(9)
+53%
|
4
N/A
|
19
+318%
|
18
-2%
|
20
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(10)
|
(12)
|
(0)
|
9
|
18
|
24
|
21
|
24
|
31
|
34
|
34
|
31
|
20
|
22
|
23
|
25
|
29
|
28
|
27
|
28
|
29
|
30
|
30
|
31
|
32
|
30
|
32
|
31
|
32
|
32
|
33
|
30
|
31
|
30
|
24
|
23
|
14
|
10
|
1
|
0
|
3
|
3
|
12
|
9
|
10
|
18
|
13
|
17
|
11
|
12
|
20
|
21
|
23
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
41
N/A
|
59
+43%
|
67
+15%
|
73
+9%
|
79
+8%
|
76
-4%
|
81
+7%
|
81
0%
|
77
-5%
|
81
+6%
|
77
-6%
|
79
+4%
|
77
-3%
|
77
0%
|
85
+11%
|
102
+20%
|
105
+3%
|
95
-10%
|
84
-11%
|
62
-26%
|
61
-1%
|
53
-13%
|
58
+10%
|
59
+1%
|
54
-7%
|
55
+1%
|
57
+4%
|
54
-5%
|
59
+8%
|
62
+5%
|
43
-30%
|
53
+23%
|
44
-17%
|
35
-21%
|
11
-67%
|
11
-3%
|
4
-65%
|
(15)
N/A
|
43
N/A
|
(4)
N/A
|
(15)
-232%
|
(34)
-131%
|
(30)
+13%
|
10
N/A
|
29
+184%
|
3
-89%
|
21
+565%
|
(2)
N/A
|
(2)
+15%
|
2
N/A
|
17
+670%
|
39
+131%
|
39
+2%
|
43
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(10)
|
(12)
|
(9)
|
(8)
|
(4)
|
(4)
|
(6)
|
(2)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(10)
|
(11)
|
(8)
|
(8)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(3)
|
(3)
|
1
|
1
|
(1)
|
(1)
|
(4)
|
(8)
|
(3)
|
(9)
|
(7)
|
(5)
|
1
|
(3)
|
(5)
|
(5)
|
(12)
|
|
| Income from Continuing Operations |
36
|
49
|
56
|
65
|
71
|
73
|
78
|
75
|
74
|
76
|
73
|
75
|
72
|
73
|
80
|
92
|
94
|
87
|
76
|
59
|
58
|
50
|
55
|
55
|
51
|
53
|
55
|
53
|
58
|
58
|
41
|
48
|
38
|
28
|
5
|
4
|
(2)
|
(18)
|
40
|
(4)
|
(13)
|
(35)
|
(31)
|
6
|
21
|
0
|
12
|
(9)
|
(7)
|
3
|
14
|
34
|
34
|
31
|
|
| Income to Minority Interest |
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
(11)
|
(10)
|
(10)
|
(5)
|
(2)
|
0
|
3
|
(3)
|
3
|
4
|
(0)
|
(1)
|
(4)
|
(6)
|
(1)
|
(4)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Net Income (Common) |
30
N/A
|
42
+38%
|
48
+16%
|
58
+19%
|
65
+13%
|
68
+5%
|
73
+8%
|
71
-3%
|
71
-1%
|
72
+2%
|
70
-4%
|
71
+3%
|
68
-5%
|
69
+1%
|
75
+9%
|
86
+14%
|
87
+2%
|
80
-8%
|
69
-13%
|
56
-20%
|
54
-3%
|
46
-14%
|
51
+10%
|
51
0%
|
47
-7%
|
50
+5%
|
51
+3%
|
49
-4%
|
51
+4%
|
51
-1%
|
35
-31%
|
37
+5%
|
28
-24%
|
18
-34%
|
1
-97%
|
2
+320%
|
(2)
N/A
|
(15)
-689%
|
37
N/A
|
(1)
N/A
|
(9)
-944%
|
(35)
-273%
|
(32)
+10%
|
2
N/A
|
16
+737%
|
(1)
N/A
|
9
N/A
|
(10)
N/A
|
(8)
+20%
|
1
N/A
|
10
+1 649%
|
28
+183%
|
29
+2%
|
26
-8%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.16
+1 500%
|
0.07
-56%
|
0.08
+14%
|
0.09
+12%
|
0.09
N/A
|
0.1
+11%
|
0.1
N/A
|
0.1
N/A
|
0.1
N/A
|
0.09
-10%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.1
+11%
|
0.12
+20%
|
0.12
N/A
|
0.11
-8%
|
0.1
-9%
|
0.08
-20%
|
0.08
N/A
|
0.06
-25%
|
0.07
+17%
|
0.07
N/A
|
0.06
-14%
|
0.07
+17%
|
0.06
-14%
|
0.05
-17%
|
0.05
N/A
|
0.07
+40%
|
0.03
-57%
|
0.04
+33%
|
0.03
-25%
|
0.02
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
0.05
N/A
|
0
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.04
+20%
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
0.04
N/A
|
|