Highlights

[TIGER] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -240.32%    YoY -     -257.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,136 29,358 34,118 41,377 49,110 41,780 38,140 -8.96%
  QoQ % 12.87% -13.95% -17.54% -15.75% 17.54% 9.54% -
  Horiz. % 86.88% 76.97% 89.45% 108.49% 128.76% 109.54% 100.00%
PBT 13,312 213 -1,540 -2,401 2,088 2,444 6,047 69.31%
  QoQ % 6,137.23% 113.86% 35.87% -215.01% -14.57% -59.58% -
  Horiz. % 220.14% 3.53% -25.47% -39.71% 34.53% 40.42% 100.00%
Tax -11,069 -1,405 -167 -194 -238 -496 -4,515 81.92%
  QoQ % -687.43% -741.74% 14.21% 18.21% 52.02% 89.01% -
  Horiz. % 245.16% 31.13% 3.70% 4.31% 5.27% 10.99% 100.00%
NP 2,243 -1,192 -1,707 -2,596 1,850 1,948 1,532 28.97%
  QoQ % 288.13% 30.15% 34.24% -240.32% -5.03% 27.15% -
  Horiz. % 146.41% -77.83% -111.42% -169.45% 120.76% 127.15% 100.00%
NP to SH 2,243 -1,192 -1,707 -2,596 1,850 1,948 1,532 28.97%
  QoQ % 288.13% 30.15% 34.24% -240.32% -5.03% 27.15% -
  Horiz. % 146.41% -77.83% -111.42% -169.45% 120.76% 127.15% 100.00%
Tax Rate 83.15 % 658.64 % - % - % 11.40 % 20.29 % 74.67 % 7.44%
  QoQ % -87.38% 0.00% 0.00% 0.00% -43.81% -72.83% -
  Horiz. % 111.36% 882.07% 0.00% 0.00% 15.27% 27.17% 100.00%
Total Cost 30,893 30,550 35,825 43,973 47,260 39,832 36,608 -10.71%
  QoQ % 1.12% -14.72% -18.53% -6.95% 18.65% 8.81% -
  Horiz. % 84.39% 83.45% 97.86% 120.12% 129.10% 108.81% 100.00%
Net Worth 92,813 86,467 83,534 66,928 70,916 70,006 69,828 20.91%
  QoQ % 7.34% 3.51% 24.81% -5.62% 1.30% 0.26% -
  Horiz. % 132.92% 123.83% 119.63% 95.85% 101.56% 100.26% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 92,813 86,467 83,534 66,928 70,916 70,006 69,828 20.91%
  QoQ % 7.34% 3.51% 24.81% -5.62% 1.30% 0.26% -
  Horiz. % 132.92% 123.83% 119.63% 95.85% 101.56% 100.26% 100.00%
NOSH 382,526 395,000 363,191 304,218 308,333 304,375 303,600 16.67%
  QoQ % -3.16% 8.76% 19.38% -1.33% 1.30% 0.26% -
  Horiz. % 126.00% 130.11% 119.63% 100.20% 101.56% 100.26% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.77 % -4.06 % -5.00 % -6.27 % 3.77 % 4.66 % 4.02 % 41.59%
  QoQ % 266.75% 18.80% 20.26% -266.31% -19.10% 15.92% -
  Horiz. % 168.41% -101.00% -124.38% -155.97% 93.78% 115.92% 100.00%
ROE 2.42 % -1.38 % -2.04 % -3.88 % 2.61 % 2.78 % 2.19 % 6.89%
  QoQ % 275.36% 32.35% 47.42% -248.66% -6.12% 26.94% -
  Horiz. % 110.50% -63.01% -93.15% -177.17% 119.18% 126.94% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.57 7.81 9.39 13.60 15.93 13.73 12.56 -22.51%
  QoQ % 9.73% -16.83% -30.96% -14.63% 16.02% 9.32% -
  Horiz. % 68.23% 62.18% 74.76% 108.28% 126.83% 109.32% 100.00%
EPS 0.58 -0.32 -0.47 0.85 0.60 0.64 0.50 10.41%
  QoQ % 281.25% 31.91% -155.29% 41.67% -6.25% 28.00% -
  Horiz. % 116.00% -64.00% -94.00% 170.00% 120.00% 128.00% 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 0.2400 0.2300 0.2300 0.2200 0.2300 0.2300 0.2300 2.88%
  QoQ % 4.35% 0.00% 4.55% -4.35% 0.00% 0.00% -
  Horiz. % 104.35% 100.00% 100.00% 95.65% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.30 2.04 2.37 2.88 3.41 2.90 2.65 -9.02%
  QoQ % 12.75% -13.92% -17.71% -15.54% 17.59% 9.43% -
  Horiz. % 86.79% 76.98% 89.43% 108.68% 128.68% 109.43% 100.00%
EPS 0.16 -0.08 -0.12 -0.18 0.13 0.14 0.11 28.41%
  QoQ % 300.00% 33.33% 33.33% -238.46% -7.14% 27.27% -
  Horiz. % 145.45% -72.73% -109.09% -163.64% 118.18% 127.27% 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 0.0645 0.0601 0.0581 0.0465 0.0493 0.0487 0.0485 20.95%
  QoQ % 7.32% 3.44% 24.95% -5.68% 1.23% 0.41% -
  Horiz. % 132.99% 123.92% 119.79% 95.88% 101.65% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2250 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 -
P/RPS 2.63 3.20 3.30 0.96 0.88 1.02 0.96 95.91%
  QoQ % -17.81% -3.03% 243.75% 9.09% -13.73% 6.25% -
  Horiz. % 273.96% 333.33% 343.75% 100.00% 91.67% 106.25% 100.00%
P/EPS 38.79 -78.83 -65.96 -15.23 23.33 21.88 23.78 38.61%
  QoQ % 149.21% -19.51% -333.09% -165.28% 6.63% -7.99% -
  Horiz. % 163.12% -331.50% -277.38% -64.05% 98.11% 92.01% 100.00%
EY 2.58 -1.27 -1.52 -6.56 4.29 4.57 4.21 -27.87%
  QoQ % 303.15% 16.45% 76.83% -252.91% -6.13% 8.55% -
  Horiz. % 61.28% -30.17% -36.10% -155.82% 101.90% 108.55% 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 0.94 1.09 1.35 0.59 0.61 0.61 0.52 48.45%
  QoQ % -13.76% -19.26% 128.81% -3.28% 0.00% 17.31% -
  Horiz. % 180.77% 209.62% 259.62% 113.46% 117.31% 117.31% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.2200 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 -
P/RPS 2.57 4.48 2.50 3.01 0.82 1.02 1.11 75.10%
  QoQ % -42.63% 79.20% -16.94% 267.07% -19.61% -8.11% -
  Horiz. % 231.53% 403.60% 225.23% 271.17% 73.87% 91.89% 100.00%
P/EPS 37.93 -110.36 -50.00 -48.05 21.67 21.88 27.74 23.22%
  QoQ % 134.37% -120.72% -4.06% -321.74% -0.96% -21.12% -
  Horiz. % 136.73% -397.84% -180.25% -173.22% 78.12% 78.88% 100.00%
EY 2.64 -0.91 -2.00 -2.08 4.62 4.57 3.60 -18.69%
  QoQ % 390.11% 54.50% 3.85% -145.02% 1.09% 26.94% -
  Horiz. % 73.33% -25.28% -55.56% -57.78% 128.33% 126.94% 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 0.92 1.52 1.02 1.86 0.57 0.61 0.61 31.55%
  QoQ % -39.47% 49.02% -45.16% 226.32% -6.56% 0.00% -
  Horiz. % 150.82% 249.18% 167.21% 304.92% 93.44% 100.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers