[TIGER] QoQ Annualized Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,296 14,074 16,327 16,989 19,353 16,730 13,988 -79.49% QoQ % -90.79% -13.80% -3.89% -12.22% 15.68% 19.60% - Horiz. % 9.27% 100.62% 116.73% 121.45% 138.36% 119.60% 100.00%
PBT -12,548 -6,187 -570 36 -192 1,138 268 - QoQ % -102.81% -985.45% -1,683.33% 118.75% -116.87% 324.63% - Horiz. % -4,682.09% -2,308.60% -212.69% 13.43% -71.64% 424.63% 100.00%
Tax 0 -28 0 -1 0 -2 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 1,411.80% -0.00% 50.00% -0.00% 100.00% -
NP -12,548 -6,215 -570 35 -192 1,136 268 - QoQ % -101.89% -990.40% -1,728.57% 118.23% -116.90% 323.88% - Horiz. % -4,682.09% -2,319.14% -212.69% 13.06% -71.64% 423.88% 100.00%
NP to SH -12,548 -6,215 -570 35 -192 1,136 268 - QoQ % -101.89% -990.40% -1,728.57% 118.23% -116.90% 323.88% - Horiz. % -4,682.09% -2,319.14% -212.69% 13.06% -71.64% 423.88% 100.00%
Tax Rate - % - % - % 2.78 % - % 0.18 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 1,544.44% 0.00% 100.00% -
Total Cost 13,844 20,289 16,897 16,954 19,545 15,594 13,720 0.60% QoQ % -31.77% 20.07% -0.33% -13.26% 25.34% 13.66% - Horiz. % 100.90% 147.89% 123.16% 123.57% 142.46% 113.66% 100.00%
Net Worth 307,589 302,567 296,139 302,007 297,919 274,832 235,511 19.46% QoQ % 1.66% 2.17% -1.94% 1.37% 8.40% 16.70% - Horiz. % 130.60% 128.47% 125.74% 128.23% 126.50% 116.70% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 307,589 302,567 296,139 302,007 297,919 274,832 235,511 19.46% QoQ % 1.66% 2.17% -1.94% 1.37% 8.40% 16.70% - Horiz. % 130.60% 128.47% 125.74% 128.23% 126.50% 116.70% 100.00%
NOSH 1,464,710 1,315,509 1,096,812 888,257 763,896 597,463 490,649 107.19% QoQ % 11.34% 19.94% 23.48% 16.28% 27.86% 21.77% - Horiz. % 298.53% 268.12% 223.54% 181.04% 155.69% 121.77% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -968.21 % -44.16 % -3.49 % 0.21 % -0.99 % 6.79 % 1.92 % - QoQ % -2,092.50% -1,165.33% -1,761.90% 121.21% -114.58% 253.65% - Horiz. % -50,427.61% -2,300.00% -181.77% 10.94% -51.56% 353.65% 100.00%
ROE -4.08 % -2.05 % -0.19 % 0.01 % -0.06 % 0.41 % 0.11 % - QoQ % -99.02% -978.95% -2,000.00% 116.67% -114.63% 272.73% - Horiz. % -3,709.09% -1,863.64% -172.73% 9.09% -54.55% 372.73% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.09 1.07 1.49 1.91 2.53 2.80 2.85 -89.99% QoQ % -91.59% -28.19% -21.99% -24.51% -9.64% -1.75% - Horiz. % 3.16% 37.54% 52.28% 67.02% 88.77% 98.25% 100.00%
EPS -0.84 -0.47 -0.05 0.00 -0.03 0.20 0.04 - QoQ % -78.72% -840.00% 0.00% 0.00% -115.00% 400.00% - Horiz. % -2,100.00% -1,175.00% -125.00% 0.00% -75.00% 500.00% 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 0.2100 0.2300 0.2700 0.3400 0.3900 0.4600 0.4800 -42.34% QoQ % -8.70% -14.81% -20.59% -12.82% -15.22% -4.17% - Horiz. % 43.75% 47.92% 56.25% 70.83% 81.25% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.09 0.96 1.11 1.16 1.32 1.14 0.95 -79.19% QoQ % -90.62% -13.51% -4.31% -12.12% 15.79% 20.00% - Horiz. % 9.47% 101.05% 116.84% 122.11% 138.95% 120.00% 100.00%
EPS -0.85 -0.42 -0.04 0.00 -0.01 0.08 0.02 - QoQ % -102.38% -950.00% 0.00% 0.00% -112.50% 300.00% - Horiz. % -4,250.00% -2,100.00% -200.00% 0.00% -50.00% 400.00% 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 0.2094 0.2060 0.2016 0.2056 0.2029 0.1871 0.1604 19.43% QoQ % 1.65% 2.18% -1.95% 1.33% 8.44% 16.65% - Horiz. % 130.55% 128.43% 125.69% 128.18% 126.50% 116.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0550 0.0900 0.0500 0.0550 0.0700 0.0900 0.0700 -
P/RPS 62.16 8.41 3.36 2.88 2.76 3.21 2.46 759.40% QoQ % 639.12% 150.30% 16.67% 4.35% -14.02% 30.49% - Horiz. % 2,526.83% 341.87% 136.59% 117.07% 112.20% 130.49% 100.00%
P/EPS -6.42 -19.05 -96.21 1,395.83 -278.50 47.33 128.15 - QoQ % 66.30% 80.20% -106.89% 601.20% -688.42% -63.07% - Horiz. % -5.01% -14.87% -75.08% 1,089.22% -217.32% 36.93% 100.00%
EY -15.58 -5.25 -1.04 0.07 -0.36 2.11 0.78 - QoQ % -196.76% -404.81% -1,585.71% 119.44% -117.06% 170.51% - Horiz. % -1,997.44% -673.08% -133.33% 8.97% -46.15% 270.51% 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 0.26 0.39 0.19 0.16 0.18 0.20 0.15 44.25% QoQ % -33.33% 105.26% 18.75% -11.11% -10.00% 33.33% - Horiz. % 173.33% 260.00% 126.67% 106.67% 120.00% 133.33% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 25/11/19 27/08/19 29/05/19 28/02/19 30/11/18 -
Price 0.0750 0.0450 0.0750 0.0550 0.0500 0.0750 0.0900 -
P/RPS 84.76 4.21 5.04 2.88 1.97 2.68 3.16 794.27% QoQ % 1,913.30% -16.47% 75.00% 46.19% -26.49% -15.19% - Horiz. % 2,682.28% 133.23% 159.49% 91.14% 62.34% 84.81% 100.00%
P/EPS -8.75 -9.52 -144.32 1,395.83 -198.93 39.45 164.77 - QoQ % 8.09% 93.40% -110.34% 801.67% -604.26% -76.06% - Horiz. % -5.31% -5.78% -87.59% 847.14% -120.73% 23.94% 100.00%
EY -11.42 -10.50 -0.69 0.07 -0.50 2.54 0.61 - QoQ % -8.76% -1,421.74% -1,085.71% 114.00% -119.69% 316.39% - Horiz. % -1,872.13% -1,721.31% -113.11% 11.48% -81.97% 416.39% 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 0.36 0.20 0.28 0.16 0.13 0.16 0.19 53.06% QoQ % 80.00% -28.57% 75.00% 23.08% -18.75% -15.79% - Horiz. % 189.47% 105.26% 147.37% 84.21% 68.42% 84.21% 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.
Comment
4rd Qtr_Tiger Synergy Bhd Financial Report-30.06.2019-Final.pdf 
