Highlights

[TIGER] QoQ Annualized Quarter Result on 2013-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     288.13%    YoY -     21.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,413 9,576 14,860 33,136 29,358 34,118 41,377 -60.17%
  QoQ % 8.74% -35.56% -55.15% 12.87% -13.95% -17.54% -
  Horiz. % 25.17% 23.14% 35.91% 80.08% 70.95% 82.46% 100.00%
PBT 2,060 2,876 5,368 13,312 213 -1,540 -2,401 -
  QoQ % -28.37% -46.42% -59.68% 6,137.23% 113.86% 35.87% -
  Horiz. % -85.79% -119.77% -223.54% -554.36% -8.89% 64.13% 100.00%
Tax -405 -608 -1,216 -11,069 -1,405 -167 -194 63.13%
  QoQ % 33.33% 50.00% 89.01% -687.43% -741.74% 14.21% -
  Horiz. % 208.22% 312.33% 624.66% 5,686.12% 722.11% 85.79% 100.00%
NP 1,654 2,268 4,152 2,243 -1,192 -1,707 -2,596 -
  QoQ % -27.04% -45.38% 85.11% 288.13% 30.15% 34.24% -
  Horiz. % -63.74% -87.37% -159.94% -86.40% 45.93% 65.76% 100.00%
NP to SH 1,654 2,268 4,152 2,243 -1,192 -1,707 -2,596 -
  QoQ % -27.04% -45.38% 85.11% 288.13% 30.15% 34.24% -
  Horiz. % -63.74% -87.37% -159.94% -86.40% 45.93% 65.76% 100.00%
Tax Rate 19.68 % 21.14 % 22.65 % 83.15 % 658.64 % - % - % -
  QoQ % -6.91% -6.67% -72.76% -87.38% 0.00% 0.00% -
  Horiz. % 2.99% 3.21% 3.44% 12.62% 100.00% - -
Total Cost 8,758 7,308 10,708 30,893 30,550 35,825 43,973 -65.93%
  QoQ % 19.85% -31.75% -65.34% 1.12% -14.72% -18.53% -
  Horiz. % 19.92% 16.62% 24.35% 70.25% 69.47% 81.47% 100.00%
Net Worth 170,637 166,319 92,266 92,813 86,467 83,534 66,928 86.73%
  QoQ % 2.60% 80.26% -0.59% 7.34% 3.51% 24.81% -
  Horiz. % 254.96% 248.51% 137.86% 138.68% 129.19% 124.81% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 170,637 166,319 92,266 92,813 86,467 83,534 66,928 86.73%
  QoQ % 2.60% 80.26% -0.59% 7.34% 3.51% 24.81% -
  Horiz. % 254.96% 248.51% 137.86% 138.68% 129.19% 124.81% 100.00%
NOSH 775,624 755,999 384,444 382,526 395,000 363,191 304,218 86.73%
  QoQ % 2.60% 96.65% 0.50% -3.16% 8.76% 19.38% -
  Horiz. % 254.96% 248.51% 126.37% 125.74% 129.84% 119.38% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.89 % 23.68 % 27.94 % 6.77 % -4.06 % -5.00 % -6.27 % -
  QoQ % -32.90% -15.25% 312.70% 266.75% 18.80% 20.26% -
  Horiz. % -253.43% -377.67% -445.61% -107.97% 64.75% 79.74% 100.00%
ROE 0.97 % 1.36 % 4.50 % 2.42 % -1.38 % -2.04 % -3.88 % -
  QoQ % -28.68% -69.78% 85.95% 275.36% 32.35% 47.42% -
  Horiz. % -25.00% -35.05% -115.98% -62.37% 35.57% 52.58% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.34 1.27 3.87 8.57 7.81 9.39 13.60 -78.70%
  QoQ % 5.51% -67.18% -54.84% 9.73% -16.83% -30.96% -
  Horiz. % 9.85% 9.34% 28.46% 63.01% 57.43% 69.04% 100.00%
EPS 0.21 0.30 1.08 0.58 -0.32 -0.47 0.85 -60.66%
  QoQ % -30.00% -72.22% 86.21% 281.25% 31.91% -155.29% -
  Horiz. % 24.71% 35.29% 127.06% 68.24% -37.65% -55.29% 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 0.2200 0.2200 0.2400 0.2400 0.2300 0.2300 0.2200 -
  QoQ % 0.00% -8.33% 0.00% 4.35% 0.00% 4.55% -
  Horiz. % 100.00% 100.00% 109.09% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.71 0.65 1.01 2.26 2.00 2.33 2.82 -60.16%
  QoQ % 9.23% -35.64% -55.31% 13.00% -14.16% -17.38% -
  Horiz. % 25.18% 23.05% 35.82% 80.14% 70.92% 82.62% 100.00%
EPS 0.11 0.15 0.28 0.15 -0.08 -0.12 -0.18 -
  QoQ % -26.67% -46.43% 86.67% 287.50% 33.33% 33.33% -
  Horiz. % -61.11% -83.33% -155.56% -83.33% 44.44% 66.67% 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 0.1165 0.1136 0.0630 0.0634 0.0590 0.0570 0.0457 86.72%
  QoQ % 2.55% 80.32% -0.63% 7.46% 3.51% 24.73% -
  Horiz. % 254.92% 248.58% 137.86% 138.73% 129.10% 124.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1500 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 -
P/RPS 11.17 11.05 5.95 2.63 3.20 3.30 0.96 414.25%
  QoQ % 1.09% 85.71% 126.24% -17.81% -3.03% 243.75% -
  Horiz. % 1,163.54% 1,151.04% 619.79% 273.96% 333.33% 343.75% 100.00%
P/EPS 70.31 46.67 21.30 38.79 -78.83 -65.96 -15.23 -
  QoQ % 50.65% 119.11% -45.09% 149.21% -19.51% -333.09% -
  Horiz. % -461.65% -306.43% -139.86% -254.69% 517.60% 433.09% 100.00%
EY 1.42 2.14 4.70 2.58 -1.27 -1.52 -6.56 -
  QoQ % -33.64% -54.47% 82.17% 303.15% 16.45% 76.83% -
  Horiz. % -21.65% -32.62% -71.65% -39.33% 19.36% 23.17% 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 0.68 0.64 0.96 0.94 1.09 1.35 0.59 9.94%
  QoQ % 6.25% -33.33% 2.13% -13.76% -19.26% 128.81% -
  Horiz. % 115.25% 108.47% 162.71% 159.32% 184.75% 228.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.1400 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 -
P/RPS 10.43 11.84 6.73 2.57 4.48 2.50 3.01 129.16%
  QoQ % -11.91% 75.93% 161.87% -42.63% 79.20% -16.94% -
  Horiz. % 346.51% 393.36% 223.59% 85.38% 148.84% 83.06% 100.00%
P/EPS 65.63 50.00 24.07 37.93 -110.36 -50.00 -48.05 -
  QoQ % 31.26% 107.73% -36.54% 134.37% -120.72% -4.06% -
  Horiz. % -136.59% -104.06% -50.09% -78.94% 229.68% 104.06% 100.00%
EY 1.52 2.00 4.15 2.64 -0.91 -2.00 -2.08 -
  QoQ % -24.00% -51.81% 57.20% 390.11% 54.50% 3.85% -
  Horiz. % -73.08% -96.15% -199.52% -126.92% 43.75% 96.15% 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 0.64 0.68 1.08 0.92 1.52 1.02 1.86 -50.93%
  QoQ % -5.88% -37.04% 17.39% -39.47% 49.02% -45.16% -
  Horiz. % 34.41% 36.56% 58.06% 49.46% 81.72% 54.84% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers