Highlights

[TIGER] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -5.03%    YoY -     39.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 29,358 34,118 41,377 49,110 41,780 38,140 27,486 4.48%
  QoQ % -13.95% -17.54% -15.75% 17.54% 9.54% 38.76% -
  Horiz. % 106.81% 124.13% 150.54% 178.67% 152.00% 138.76% 100.00%
PBT 213 -1,540 -2,401 2,088 2,444 6,047 4,645 -87.15%
  QoQ % 113.86% 35.87% -215.01% -14.57% -59.58% 30.17% -
  Horiz. % 4.59% -33.15% -51.69% 44.95% 52.61% 130.17% 100.00%
Tax -1,405 -167 -194 -238 -496 -4,515 -2,997 -39.61%
  QoQ % -741.74% 14.21% 18.21% 52.02% 89.01% -50.63% -
  Horiz. % 46.90% 5.57% 6.49% 7.94% 16.55% 150.63% 100.00%
NP -1,192 -1,707 -2,596 1,850 1,948 1,532 1,648 -
  QoQ % 30.15% 34.24% -240.32% -5.03% 27.15% -7.04% -
  Horiz. % -72.35% -103.58% -157.52% 112.26% 118.20% 92.96% 100.00%
NP to SH -1,192 -1,707 -2,596 1,850 1,948 1,532 1,648 -
  QoQ % 30.15% 34.24% -240.32% -5.03% 27.15% -7.04% -
  Horiz. % -72.35% -103.58% -157.52% 112.26% 118.20% 92.96% 100.00%
Tax Rate 658.64 % - % - % 11.40 % 20.29 % 74.67 % 64.52 % 369.92%
  QoQ % 0.00% 0.00% 0.00% -43.81% -72.83% 15.73% -
  Horiz. % 1,020.83% 0.00% 0.00% 17.67% 31.45% 115.73% 100.00%
Total Cost 30,550 35,825 43,973 47,260 39,832 36,608 25,838 11.80%
  QoQ % -14.72% -18.53% -6.95% 18.65% 8.81% 41.68% -
  Horiz. % 118.23% 138.65% 170.18% 182.90% 154.16% 141.68% 100.00%
Net Worth 86,467 83,534 66,928 70,916 70,006 69,828 67,418 18.03%
  QoQ % 3.51% 24.81% -5.62% 1.30% 0.26% 3.57% -
  Horiz. % 128.26% 123.90% 99.27% 105.19% 103.84% 103.57% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 86,467 83,534 66,928 70,916 70,006 69,828 67,418 18.03%
  QoQ % 3.51% 24.81% -5.62% 1.30% 0.26% 3.57% -
  Horiz. % 128.26% 123.90% 99.27% 105.19% 103.84% 103.57% 100.00%
NOSH 395,000 363,191 304,218 308,333 304,375 303,600 280,909 25.49%
  QoQ % 8.76% 19.38% -1.33% 1.30% 0.26% 8.08% -
  Horiz. % 140.61% 129.29% 108.30% 109.76% 108.35% 108.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.06 % -5.00 % -6.27 % 3.77 % 4.66 % 4.02 % 6.00 % -
  QoQ % 18.80% 20.26% -266.31% -19.10% 15.92% -33.00% -
  Horiz. % -67.67% -83.33% -104.50% 62.83% 77.67% 67.00% 100.00%
ROE -1.38 % -2.04 % -3.88 % 2.61 % 2.78 % 2.19 % 2.44 % -
  QoQ % 32.35% 47.42% -248.66% -6.12% 26.94% -10.25% -
  Horiz. % -56.56% -83.61% -159.02% 106.97% 113.93% 89.75% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.81 9.39 13.60 15.93 13.73 12.56 9.78 -13.91%
  QoQ % -16.83% -30.96% -14.63% 16.02% 9.32% 28.43% -
  Horiz. % 79.86% 96.01% 139.06% 162.88% 140.39% 128.43% 100.00%
EPS -0.32 -0.47 0.85 0.60 0.64 0.50 0.59 -
  QoQ % 31.91% -155.29% 41.67% -6.25% 28.00% -15.25% -
  Horiz. % -54.24% -79.66% 144.07% 101.69% 108.47% 84.75% 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 0.2200 0.2300 0.2300 0.2300 0.2400 -2.79%
  QoQ % 0.00% 4.55% -4.35% 0.00% 0.00% -4.17% -
  Horiz. % 95.83% 95.83% 91.67% 95.83% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.00 2.32 2.82 3.34 2.84 2.60 1.87 4.58%
  QoQ % -13.79% -17.73% -15.57% 17.61% 9.23% 39.04% -
  Horiz. % 106.95% 124.06% 150.80% 178.61% 151.87% 139.04% 100.00%
EPS -0.08 -0.12 -0.18 0.13 0.13 0.10 0.11 -
  QoQ % 33.33% 33.33% -238.46% 0.00% 30.00% -9.09% -
  Horiz. % -72.73% -109.09% -163.64% 118.18% 118.18% 90.91% 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 0.0589 0.0569 0.0456 0.0483 0.0477 0.0475 0.0459 18.07%
  QoQ % 3.51% 24.78% -5.59% 1.26% 0.42% 3.49% -
  Horiz. % 128.32% 123.97% 99.35% 105.23% 103.92% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 0.1000 -
P/RPS 3.20 3.30 0.96 0.88 1.02 0.96 1.02 114.16%
  QoQ % -3.03% 243.75% 9.09% -13.73% 6.25% -5.88% -
  Horiz. % 313.73% 323.53% 94.12% 86.27% 100.00% 94.12% 100.00%
P/EPS -78.83 -65.96 -15.23 23.33 21.88 23.78 17.05 -
  QoQ % -19.51% -333.09% -165.28% 6.63% -7.99% 39.47% -
  Horiz. % -462.35% -386.86% -89.33% 136.83% 128.33% 139.47% 100.00%
EY -1.27 -1.52 -6.56 4.29 4.57 4.21 5.87 -
  QoQ % 16.45% 76.83% -252.91% -6.13% 8.55% -28.28% -
  Horiz. % -21.64% -25.89% -111.75% 73.08% 77.85% 71.72% 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 1.09 1.35 0.59 0.61 0.61 0.52 0.42 88.74%
  QoQ % -19.26% 128.81% -3.28% 0.00% 17.31% 23.81% -
  Horiz. % 259.52% 321.43% 140.48% 145.24% 145.24% 123.81% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 0.1300 -
P/RPS 4.48 2.50 3.01 0.82 1.02 1.11 1.33 124.54%
  QoQ % 79.20% -16.94% 267.07% -19.61% -8.11% -16.54% -
  Horiz. % 336.84% 187.97% 226.32% 61.65% 76.69% 83.46% 100.00%
P/EPS -110.36 -50.00 -48.05 21.67 21.88 27.74 22.16 -
  QoQ % -120.72% -4.06% -321.74% -0.96% -21.12% 25.18% -
  Horiz. % -498.01% -225.63% -216.83% 97.79% 98.74% 125.18% 100.00%
EY -0.91 -2.00 -2.08 4.62 4.57 3.60 4.51 -
  QoQ % 54.50% 3.85% -145.02% 1.09% 26.94% -20.18% -
  Horiz. % -20.18% -44.35% -46.12% 102.44% 101.33% 79.82% 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 1.52 1.02 1.86 0.57 0.61 0.61 0.54 99.23%
  QoQ % 49.02% -45.16% 226.32% -6.56% 0.00% 12.96% -
  Horiz. % 281.48% 188.89% 344.44% 105.56% 112.96% 112.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS