Highlights

[TIGER] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     168.70%    YoY -     309.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 41,780 38,140 27,486 27,436 26,804 10,655 12,236 126.58%
  QoQ % 9.54% 38.76% 0.18% 2.36% 151.56% -12.92% -
  Horiz. % 341.45% 311.70% 224.64% 224.22% 219.06% 87.08% 100.00%
PBT 2,444 6,047 4,645 3,940 1,480 -7,192 -2,821 -
  QoQ % -59.58% 30.17% 17.90% 166.22% 120.58% -154.91% -
  Horiz. % -86.63% -214.33% -164.65% -139.65% -52.46% 254.91% 100.00%
Tax -496 -4,515 -2,997 -2,618 -988 -368 -280 46.35%
  QoQ % 89.01% -50.63% -14.49% -164.98% -168.48% -31.43% -
  Horiz. % 177.14% 1,612.50% 1,070.48% 935.00% 352.86% 131.43% 100.00%
NP 1,948 1,532 1,648 1,322 492 -7,560 -3,101 -
  QoQ % 27.15% -7.04% 24.66% 168.70% 106.51% -143.77% -
  Horiz. % -62.81% -49.40% -53.14% -42.63% -15.86% 243.77% 100.00%
NP to SH 1,948 1,532 1,648 1,322 492 -7,560 -3,101 -
  QoQ % 27.15% -7.04% 24.66% 168.70% 106.51% -143.77% -
  Horiz. % -62.81% -49.40% -53.14% -42.63% -15.86% 243.77% 100.00%
Tax Rate 20.29 % 74.67 % 64.52 % 66.45 % 66.76 % - % - % -
  QoQ % -72.83% 15.73% -2.90% -0.46% 0.00% 0.00% -
  Horiz. % 30.39% 111.85% 96.64% 99.54% 100.00% - -
Total Cost 39,832 36,608 25,838 26,114 26,312 18,215 15,337 88.83%
  QoQ % 8.81% 41.68% -1.05% -0.75% 44.45% 18.76% -
  Horiz. % 259.71% 238.69% 168.47% 170.26% 171.56% 118.76% 100.00%
Net Worth 70,006 69,828 67,418 46,658 42,171 8,448 10,380 256.54%
  QoQ % 0.26% 3.57% 44.49% 10.64% 399.14% -18.61% -
  Horiz. % 674.40% 672.68% 649.47% 449.49% 406.26% 81.39% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 70,006 69,828 67,418 46,658 42,171 8,448 10,380 256.54%
  QoQ % 0.26% 3.57% 44.49% 10.64% 399.14% -18.61% -
  Horiz. % 674.40% 672.68% 649.47% 449.49% 406.26% 81.39% 100.00%
NOSH 304,375 303,600 280,909 194,411 175,714 35,203 38,446 296.73%
  QoQ % 0.26% 8.08% 44.49% 10.64% 399.14% -8.43% -
  Horiz. % 791.69% 789.67% 730.65% 505.67% 457.04% 91.57% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.66 % 4.02 % 6.00 % 4.82 % 1.84 % -70.95 % -25.35 % -
  QoQ % 15.92% -33.00% 24.48% 161.96% 102.59% -179.88% -
  Horiz. % -18.38% -15.86% -23.67% -19.01% -7.26% 279.88% 100.00%
ROE 2.78 % 2.19 % 2.44 % 2.83 % 1.17 % -89.48 % -29.88 % -
  QoQ % 26.94% -10.25% -13.78% 141.88% 101.31% -199.46% -
  Horiz. % -9.30% -7.33% -8.17% -9.47% -3.92% 299.46% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.73 12.56 9.78 14.11 15.25 30.27 31.83 -42.88%
  QoQ % 9.32% 28.43% -30.69% -7.48% -49.62% -4.90% -
  Horiz. % 43.14% 39.46% 30.73% 44.33% 47.91% 95.10% 100.00%
EPS 0.64 0.50 0.59 0.68 0.28 -4.11 -8.07 -
  QoQ % 28.00% -15.25% -13.24% 142.86% 106.81% 49.07% -
  Horiz. % -7.93% -6.20% -7.31% -8.43% -3.47% 50.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.2300 0.2400 0.2400 0.2400 0.2400 0.2700 -10.13%
  QoQ % 0.00% -4.17% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 85.19% 85.19% 88.89% 88.89% 88.89% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.19 2.91 2.10 2.10 2.05 0.81 0.94 125.66%
  QoQ % 9.62% 38.57% 0.00% 2.44% 153.09% -13.83% -
  Horiz. % 339.36% 309.57% 223.40% 223.40% 218.09% 86.17% 100.00%
EPS 0.15 0.12 0.13 0.10 0.04 -0.58 -0.24 -
  QoQ % 25.00% -7.69% 30.00% 150.00% 106.90% -141.67% -
  Horiz. % -62.50% -50.00% -54.17% -41.67% -16.67% 241.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0535 0.0534 0.0515 0.0357 0.0322 0.0065 0.0079 257.53%
  QoQ % 0.19% 3.69% 44.26% 10.87% 395.38% -17.72% -
  Horiz. % 677.22% 675.95% 651.90% 451.90% 407.59% 82.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1400 0.1200 0.1000 0.1400 0.1700 0.1400 0.1200 -
P/RPS 1.02 0.96 1.02 0.99 1.11 0.46 0.38 93.03%
  QoQ % 6.25% -5.88% 3.03% -10.81% 141.30% 21.05% -
  Horiz. % 268.42% 252.63% 268.42% 260.53% 292.11% 121.05% 100.00%
P/EPS 21.88 23.78 17.05 20.59 60.71 -0.65 -1.49 -
  QoQ % -7.99% 39.47% -17.19% -66.08% 9,440.00% 56.38% -
  Horiz. % -1,468.46% -1,595.97% -1,144.30% -1,381.88% -4,074.50% 43.62% 100.00%
EY 4.57 4.21 5.87 4.86 1.65 -153.39 -67.22 -
  QoQ % 8.55% -28.28% 20.78% 194.55% 101.08% -128.19% -
  Horiz. % -6.80% -6.26% -8.73% -7.23% -2.45% 228.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.52 0.42 0.58 0.71 0.58 0.44 24.31%
  QoQ % 17.31% 23.81% -27.59% -18.31% 22.41% 31.82% -
  Horiz. % 138.64% 118.18% 95.45% 131.82% 161.36% 131.82% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 -
Price 0.1400 0.1400 0.1300 0.1300 0.1400 0.1600 0.1600 -
P/RPS 1.02 1.11 1.33 0.92 0.92 0.53 0.50 60.78%
  QoQ % -8.11% -16.54% 44.57% 0.00% 73.58% 6.00% -
  Horiz. % 204.00% 222.00% 266.00% 184.00% 184.00% 106.00% 100.00%
P/EPS 21.88 27.74 22.16 19.12 50.00 -0.75 -1.98 -
  QoQ % -21.12% 25.18% 15.90% -61.76% 6,766.67% 62.12% -
  Horiz. % -1,105.05% -1,401.01% -1,119.19% -965.66% -2,525.25% 37.88% 100.00%
EY 4.57 3.60 4.51 5.23 2.00 -134.22 -50.42 -
  QoQ % 26.94% -20.18% -13.77% 161.50% 101.49% -166.20% -
  Horiz. % -9.06% -7.14% -8.94% -10.37% -3.97% 266.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.61 0.54 0.54 0.58 0.67 0.59 2.25%
  QoQ % 0.00% 12.96% 0.00% -6.90% -13.43% 13.56% -
  Horiz. % 103.39% 103.39% 91.53% 91.53% 98.31% 113.56% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers