Highlights

[TIGER] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -143.77%    YoY -     29.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,486 27,436 26,804 10,655 12,236 8,772 8,332 121.45%
  QoQ % 0.18% 2.36% 151.56% -12.92% 39.49% 5.28% -
  Horiz. % 329.89% 329.28% 321.70% 127.88% 146.86% 105.28% 100.00%
PBT 4,645 3,940 1,480 -7,192 -2,821 -210 2,628 46.14%
  QoQ % 17.90% 166.22% 120.58% -154.91% -1,243.49% -107.99% -
  Horiz. % 176.76% 149.92% 56.32% -273.67% -107.36% -7.99% 100.00%
Tax -2,997 -2,618 -988 -368 -280 -420 -792 142.65%
  QoQ % -14.49% -164.98% -168.48% -31.43% 33.33% 46.97% -
  Horiz. % 378.45% 330.56% 124.75% 46.46% 35.35% 53.03% 100.00%
NP 1,648 1,322 492 -7,560 -3,101 -630 1,836 -6.94%
  QoQ % 24.66% 168.70% 106.51% -143.77% -392.28% -134.31% -
  Horiz. % 89.76% 72.00% 26.80% -411.76% -168.92% -34.31% 100.00%
NP to SH 1,648 1,322 492 -7,560 -3,101 -630 1,836 -6.94%
  QoQ % 24.66% 168.70% 106.51% -143.77% -392.28% -134.31% -
  Horiz. % 89.76% 72.00% 26.80% -411.76% -168.92% -34.31% 100.00%
Tax Rate 64.52 % 66.45 % 66.76 % - % - % - % 30.14 % 66.02%
  QoQ % -2.90% -0.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 214.07% 220.47% 221.50% 0.00% 0.00% 0.00% 100.00%
Total Cost 25,838 26,114 26,312 18,215 15,337 9,402 6,496 150.83%
  QoQ % -1.05% -0.75% 44.45% 18.76% 63.13% 44.74% -
  Horiz. % 397.76% 402.00% 405.05% 280.40% 236.10% 144.74% 100.00%
Net Worth 67,418 46,658 42,171 8,448 10,380 112,437 23,391 102.40%
  QoQ % 44.49% 10.64% 399.14% -18.61% -90.77% 380.68% -
  Horiz. % 288.22% 199.47% 180.29% 36.12% 44.38% 480.68% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 67,418 46,658 42,171 8,448 10,380 112,437 23,391 102.40%
  QoQ % 44.49% 10.64% 399.14% -18.61% -90.77% 380.68% -
  Horiz. % 288.22% 199.47% 180.29% 36.12% 44.38% 480.68% 100.00%
NOSH 280,909 194,411 175,714 35,203 38,446 43,749 44,134 243.06%
  QoQ % 44.49% 10.64% 399.14% -8.43% -12.12% -0.87% -
  Horiz. % 636.48% 440.50% 398.13% 79.76% 87.11% 99.13% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.00 % 4.82 % 1.84 % -70.95 % -25.35 % -7.18 % 22.04 % -57.96%
  QoQ % 24.48% 161.96% 102.59% -179.88% -253.06% -132.58% -
  Horiz. % 27.22% 21.87% 8.35% -321.91% -115.02% -32.58% 100.00%
ROE 2.44 % 2.83 % 1.17 % -89.48 % -29.88 % -0.56 % 7.85 % -54.08%
  QoQ % -13.78% 141.88% 101.31% -199.46% -5,235.71% -107.13% -
  Horiz. % 31.08% 36.05% 14.90% -1,139.87% -380.64% -7.13% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.78 14.11 15.25 30.27 31.83 20.05 18.88 -35.47%
  QoQ % -30.69% -7.48% -49.62% -4.90% 58.75% 6.20% -
  Horiz. % 51.80% 74.74% 80.77% 160.33% 168.59% 106.20% 100.00%
EPS 0.59 0.68 0.28 -4.11 -8.07 -1.44 4.16 -72.77%
  QoQ % -13.24% 142.86% 106.81% 49.07% -460.42% -134.62% -
  Horiz. % 14.18% 16.35% 6.73% -98.80% -193.99% -34.62% 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 0.2400 0.2400 0.2400 0.2700 2.5700 0.5300 -41.00%
  QoQ % 0.00% 0.00% 0.00% -11.11% -89.49% 384.91% -
  Horiz. % 45.28% 45.28% 45.28% 45.28% 50.94% 484.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.10 2.10 2.05 0.81 0.94 0.67 0.64 120.65%
  QoQ % 0.00% 2.44% 153.09% -13.83% 40.30% 4.69% -
  Horiz. % 328.12% 328.12% 320.31% 126.56% 146.88% 104.69% 100.00%
EPS 0.13 0.10 0.04 -0.58 -0.24 -0.05 0.14 -4.82%
  QoQ % 30.00% 150.00% 106.90% -141.67% -380.00% -135.71% -
  Horiz. % 92.86% 71.43% 28.57% -414.29% -171.43% -35.71% 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 0.0515 0.0357 0.0322 0.0065 0.0079 0.0859 0.0179 102.16%
  QoQ % 44.26% 10.87% 395.38% -17.72% -90.80% 379.89% -
  Horiz. % 287.71% 199.44% 179.89% 36.31% 44.13% 479.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1000 0.1400 0.1700 0.1400 0.1200 0.2200 0.1900 -
P/RPS 1.02 0.99 1.11 0.46 0.38 1.10 1.01 0.66%
  QoQ % 3.03% -10.81% 141.30% 21.05% -65.45% 8.91% -
  Horiz. % 100.99% 98.02% 109.90% 45.54% 37.62% 108.91% 100.00%
P/EPS 17.05 20.59 60.71 -0.65 -1.49 -15.28 4.57 140.36%
  QoQ % -17.19% -66.08% 9,440.00% 56.38% 90.25% -434.35% -
  Horiz. % 373.09% 450.55% 1,328.45% -14.22% -32.60% -334.35% 100.00%
EY 5.87 4.86 1.65 -153.39 -67.22 -6.55 21.89 -58.38%
  QoQ % 20.78% 194.55% 101.08% -128.19% -926.26% -129.92% -
  Horiz. % 26.82% 22.20% 7.54% -700.73% -307.08% -29.92% 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 0.42 0.58 0.71 0.58 0.44 0.09 0.36 10.81%
  QoQ % -27.59% -18.31% 22.41% 31.82% 388.89% -75.00% -
  Horiz. % 116.67% 161.11% 197.22% 161.11% 122.22% 25.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 26/05/10 -
Price 0.1300 0.1300 0.1400 0.1600 0.1600 0.1200 0.1700 -
P/RPS 1.33 0.92 0.92 0.53 0.50 0.60 0.90 29.71%
  QoQ % 44.57% 0.00% 73.58% 6.00% -16.67% -33.33% -
  Horiz. % 147.78% 102.22% 102.22% 58.89% 55.56% 66.67% 100.00%
P/EPS 22.16 19.12 50.00 -0.75 -1.98 -8.33 4.09 208.17%
  QoQ % 15.90% -61.76% 6,766.67% 62.12% 76.23% -303.67% -
  Horiz. % 541.81% 467.48% 1,222.49% -18.34% -48.41% -203.67% 100.00%
EY 4.51 5.23 2.00 -134.22 -50.42 -12.00 24.47 -67.58%
  QoQ % -13.77% 161.50% 101.49% -166.20% -320.17% -149.04% -
  Horiz. % 18.43% 21.37% 8.17% -548.51% -206.05% -49.04% 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 0.54 0.54 0.58 0.67 0.59 0.05 0.32 41.70%
  QoQ % 0.00% -6.90% -13.43% 13.56% 1,080.00% -84.37% -
  Horiz. % 168.75% 168.75% 181.25% 209.38% 184.38% 15.62% 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.
 


 

346  208  515  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.48-0.015 
 KNM-WB 0.075-0.01 
 ARBB 0.34+0.02 
 HSI-H8F 0.265-0.055 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers