Highlights

[TIGER] QoQ Annualized Quarter Result on 2014-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -92.20%    YoY -     -94.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,069 29,738 1,264 12,589 10,413 9,576 14,860 22.20%
  QoQ % -32.51% 2,252.69% -89.96% 20.89% 8.74% -35.56% -
  Horiz. % 135.06% 200.12% 8.51% 84.72% 70.08% 64.44% 100.00%
PBT -2,828 -1,754 -2,772 -1,388 2,060 2,876 5,368 -
  QoQ % -61.23% 36.72% -99.71% -167.38% -28.37% -46.42% -
  Horiz. % -52.68% -32.68% -51.64% -25.86% 38.38% 53.58% 100.00%
Tax 0 0 0 1,517 -405 -608 -1,216 -
  QoQ % 0.00% 0.00% 0.00% 474.26% 33.33% 50.00% -
  Horiz. % -0.00% -0.00% -0.00% -124.75% 33.33% 50.00% 100.00%
NP -2,828 -1,754 -2,772 129 1,654 2,268 4,152 -
  QoQ % -61.23% 36.72% -2,248.84% -92.20% -27.04% -45.38% -
  Horiz. % -68.11% -42.24% -66.76% 3.11% 39.85% 54.62% 100.00%
NP to SH -2,828 -1,754 -2,772 129 1,654 2,268 4,152 -
  QoQ % -61.23% 36.72% -2,248.84% -92.20% -27.04% -45.38% -
  Horiz. % -68.11% -42.24% -66.76% 3.11% 39.85% 54.62% 100.00%
Tax Rate - % - % - % - % 19.68 % 21.14 % 22.65 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.91% -6.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 86.89% 93.33% 100.00%
Total Cost 22,897 31,492 4,036 12,460 8,758 7,308 10,708 66.06%
  QoQ % -27.29% 680.28% -67.61% 42.26% 19.85% -31.75% -
  Horiz. % 213.83% 294.10% 37.69% 116.36% 81.80% 68.25% 100.00%
Net Worth 172,822 175,399 169,399 145,200 170,637 166,319 92,266 52.01%
  QoQ % -1.47% 3.54% 16.67% -14.91% 2.60% 80.26% -
  Horiz. % 187.31% 190.10% 183.60% 157.37% 184.94% 180.26% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 172,822 175,399 169,399 145,200 170,637 166,319 92,266 52.01%
  QoQ % -1.47% 3.54% 16.67% -14.91% 2.60% 80.26% -
  Horiz. % 187.31% 190.10% 183.60% 157.37% 184.94% 180.26% 100.00%
NOSH 785,555 797,272 769,999 660,000 775,624 755,999 384,444 61.10%
  QoQ % -1.47% 3.54% 16.67% -14.91% 2.60% 96.65% -
  Horiz. % 204.34% 207.38% 200.29% 171.68% 201.75% 196.65% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -14.09 % -5.90 % -219.30 % 1.02 % 15.89 % 23.68 % 27.94 % -
  QoQ % -138.81% 97.31% -21,600.00% -93.58% -32.90% -15.25% -
  Horiz. % -50.43% -21.12% -784.90% 3.65% 56.87% 84.75% 100.00%
ROE -1.64 % -1.00 % -1.64 % 0.09 % 0.97 % 1.36 % 4.50 % -
  QoQ % -64.00% 39.02% -1,922.22% -90.72% -28.68% -69.78% -
  Horiz. % -36.44% -22.22% -36.44% 2.00% 21.56% 30.22% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.55 3.73 0.16 1.91 1.34 1.27 3.87 -24.30%
  QoQ % -31.64% 2,231.25% -91.62% 42.54% 5.51% -67.18% -
  Horiz. % 65.89% 96.38% 4.13% 49.35% 34.63% 32.82% 100.00%
EPS -0.36 -0.22 -0.36 0.02 0.21 0.30 1.08 -
  QoQ % -63.64% 38.89% -1,900.00% -90.48% -30.00% -72.22% -
  Horiz. % -33.33% -20.37% -33.33% 1.85% 19.44% 27.78% 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 0.2200 0.2200 0.2200 0.2200 0.2400 -5.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8.33% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.53 2.27 0.10 0.96 0.80 0.73 1.14 21.69%
  QoQ % -32.60% 2,170.00% -89.58% 20.00% 9.59% -35.96% -
  Horiz. % 134.21% 199.12% 8.77% 84.21% 70.18% 64.04% 100.00%
EPS -0.22 -0.13 -0.21 0.01 0.13 0.17 0.32 -
  QoQ % -69.23% 38.10% -2,200.00% -92.31% -23.53% -46.87% -
  Horiz. % -68.75% -40.62% -65.62% 3.12% 40.62% 53.12% 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 0.1321 0.1341 0.1295 0.1110 0.1304 0.1271 0.0705 52.05%
  QoQ % -1.49% 3.55% 16.67% -14.88% 2.60% 80.28% -
  Horiz. % 187.38% 190.21% 183.69% 157.45% 184.96% 180.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1500 0.1400 0.2300 -
P/RPS 5.09 3.49 85.28 7.34 11.17 11.05 5.95 -9.89%
  QoQ % 45.85% -95.91% 1,061.85% -34.29% 1.09% 85.71% -
  Horiz. % 85.55% 58.66% 1,433.28% 123.36% 187.73% 185.71% 100.00%
P/EPS -36.11 -59.09 -38.89 716.28 70.31 46.67 21.30 -
  QoQ % 38.89% -51.94% -105.43% 918.75% 50.65% 119.11% -
  Horiz. % -169.53% -277.42% -182.58% 3,362.82% 330.09% 219.11% 100.00%
EY -2.77 -1.69 -2.57 0.14 1.42 2.14 4.70 -
  QoQ % -63.91% 34.24% -1,935.71% -90.14% -33.64% -54.47% -
  Horiz. % -58.94% -35.96% -54.68% 2.98% 30.21% 45.53% 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 0.59 0.59 0.64 0.64 0.68 0.64 0.96 -27.74%
  QoQ % 0.00% -7.81% 0.00% -5.88% 6.25% -33.33% -
  Horiz. % 61.46% 61.46% 66.67% 66.67% 70.83% 66.67% 100.00%
Price Multiplier on Announcement Date
31/09/08 31/12/14 30/09/06 30/06/05 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/04 31/10/03 31/10/02 29/09/01 22/09/06 26/09/05 26/09/04 -
Price 0.1150 0.1300 0.1400 0.1450 0.1400 0.1500 0.2600 -
P/RPS 4.50 3.49 85.28 7.60 10.43 11.84 6.73 -23.55%
  QoQ % 28.94% -95.91% 1,022.11% -27.13% -11.91% 75.93% -
  Horiz. % 66.86% 51.86% 1,267.16% 112.93% 154.98% 175.93% 100.00%
P/EPS -31.94 -59.09 -38.89 741.86 65.63 50.00 24.07 -
  QoQ % 45.95% -51.94% -105.24% 1,030.37% 31.26% 107.73% -
  Horiz. % -132.70% -245.49% -161.57% 3,082.09% 272.66% 207.73% 100.00%
EY -3.13 -1.69 -2.57 0.13 1.52 2.00 4.15 -
  QoQ % -85.21% 34.24% -2,076.92% -91.45% -24.00% -51.81% -
  Horiz. % -75.42% -40.72% -61.93% 3.13% 36.63% 48.19% 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 0.52 0.59 0.64 0.66 0.64 0.68 1.08 -38.60%
  QoQ % -11.86% -7.81% -3.03% 3.13% -5.88% -37.04% -
  Horiz. % 48.15% 54.63% 59.26% 61.11% 59.26% 62.96% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers