Highlights

[TWL] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [TWL]: TIGER SYNERGY BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -300.00%    YoY -     8.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 9,000 9,363 6,973 9,170 15,008 15,703 10,950 -12.25%
  QoQ % -3.88% 34.27% -23.95% -38.90% -4.43% 43.40% -
  Horiz. % 82.19% 85.50% 63.68% 83.74% 137.05% 143.40% 100.00%
PBT 604 -6,181 -11,406 -936 468 -1,892 -3,525 -
  QoQ % 109.77% 45.81% -1,118.66% -300.00% 124.74% 46.33% -
  Horiz. % -17.13% 175.33% 323.56% 26.55% -13.28% 53.67% 100.00%
Tax 0 90 0 0 0 -124 -16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -675.00% -
  Horiz. % -0.00% -562.50% -0.00% -0.00% -0.00% 775.00% 100.00%
NP 604 -6,091 -11,406 -936 468 -2,016 -3,541 -
  QoQ % 109.92% 46.60% -1,118.66% -300.00% 123.21% 43.07% -
  Horiz. % -17.06% 172.00% 322.10% 26.43% -13.22% 56.93% 100.00%
NP to SH 604 -6,091 -11,406 -936 468 -2,016 -3,541 -
  QoQ % 109.92% 46.60% -1,118.66% -300.00% 123.21% 43.07% -
  Horiz. % -17.06% 172.00% 322.10% 26.43% -13.22% 56.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,396 15,454 18,379 10,106 14,540 17,719 14,491 -30.48%
  QoQ % -45.67% -15.92% 81.87% -30.50% -17.94% 22.27% -
  Horiz. % 57.94% 106.64% 126.83% 69.74% 100.33% 122.27% 100.00%
Net Worth 211,400 220,795 206,975 208,590 208,590 204,321 209,684 0.54%
  QoQ % -4.26% 6.68% -0.77% 0.00% 2.09% -2.56% -
  Horiz. % 100.82% 105.30% 98.71% 99.48% 99.48% 97.44% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 211,400 220,795 206,975 208,590 208,590 204,321 209,684 0.54%
  QoQ % -4.26% 6.68% -0.77% 0.00% 2.09% -2.56% -
  Horiz. % 100.82% 105.30% 98.71% 99.48% 99.48% 97.44% 100.00%
NOSH 1,510,000 1,471,970 1,379,838 1,390,600 1,390,600 1,362,142 1,397,894 5.27%
  QoQ % 2.58% 6.68% -0.77% 0.00% 2.09% -2.56% -
  Horiz. % 108.02% 105.30% 98.71% 99.48% 99.48% 97.44% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.71 % -65.05 % -163.58 % -10.21 % 3.12 % -12.84 % -32.34 % -
  QoQ % 110.32% 60.23% -1,502.15% -427.24% 124.30% 60.30% -
  Horiz. % -20.75% 201.14% 505.81% 31.57% -9.65% 39.70% 100.00%
ROE 0.29 % -2.76 % -5.51 % -0.45 % 0.22 % -0.99 % -1.69 % -
  QoQ % 110.51% 49.91% -1,124.44% -304.55% 122.22% 41.42% -
  Horiz. % -17.16% 163.31% 326.04% 26.63% -13.02% 58.58% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.60 0.64 0.51 0.66 1.08 1.15 0.78 -16.03%
  QoQ % -6.25% 25.49% -22.73% -38.89% -6.09% 47.44% -
  Horiz. % 76.92% 82.05% 65.38% 84.62% 138.46% 147.44% 100.00%
EPS 0.04 -0.41 -0.83 -0.06 0.04 -0.14 -0.25 -
  QoQ % 109.76% 50.60% -1,283.33% -250.00% 128.57% 44.00% -
  Horiz. % -16.00% 164.00% 332.00% 24.00% -16.00% 56.00% 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 0.1400 0.1500 0.1500 0.1500 0.1500 0.1500 0.1500 -4.49%
  QoQ % -6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,570,120
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.35 0.36 0.27 0.36 0.58 0.61 0.43 -12.81%
  QoQ % -2.78% 33.33% -25.00% -37.93% -4.92% 41.86% -
  Horiz. % 81.40% 83.72% 62.79% 83.72% 134.88% 141.86% 100.00%
EPS 0.02 -0.24 -0.44 -0.04 0.02 -0.08 -0.14 -
  QoQ % 108.33% 45.45% -1,000.00% -300.00% 125.00% 42.86% -
  Horiz. % -14.29% 171.43% 314.29% 28.57% -14.29% 57.14% 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 0.0823 0.0859 0.0805 0.0812 0.0812 0.0795 0.0816 0.57%
  QoQ % -4.19% 6.71% -0.86% 0.00% 2.14% -2.57% -
  Horiz. % 100.86% 105.27% 98.65% 99.51% 99.51% 97.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.0600 0.0650 0.0500 0.0450 0.0500 0.0500 0.0550 -
P/RPS 10.07 10.22 9.89 6.82 4.63 4.34 7.02 27.16%
  QoQ % -1.47% 3.34% 45.01% 47.30% 6.68% -38.18% -
  Horiz. % 143.45% 145.58% 140.88% 97.15% 65.95% 61.82% 100.00%
P/EPS 150.00 -15.71 -6.05 -66.86 148.57 -33.78 -21.71 -
  QoQ % 1,054.81% -159.67% 90.95% -145.00% 539.82% -55.60% -
  Horiz. % -690.93% 72.36% 27.87% 307.97% -684.34% 155.60% 100.00%
EY 0.67 -6.37 -16.53 -1.50 0.67 -2.96 -4.61 -
  QoQ % 110.52% 61.46% -1,002.00% -323.88% 122.64% 35.79% -
  Horiz. % -14.53% 138.18% 358.57% 32.54% -14.53% 64.21% 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 0.43 0.43 0.33 0.30 0.33 0.33 0.37 10.53%
  QoQ % 0.00% 30.30% 10.00% -9.09% 0.00% -10.81% -
  Horiz. % 116.22% 116.22% 89.19% 81.08% 89.19% 89.19% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 25/08/17 30/05/17 - 24/11/16 29/08/16 24/05/16 -
Price 0.0450 0.0600 0.0650 0.0400 0.0450 0.0500 0.0550 -
P/RPS 7.55 9.43 12.86 6.07 4.17 4.34 7.02 4.97%
  QoQ % -19.94% -26.67% 111.86% 45.56% -3.92% -38.18% -
  Horiz. % 107.55% 134.33% 183.19% 86.47% 59.40% 61.82% 100.00%
P/EPS 112.50 -14.50 -7.86 -59.43 133.71 -33.78 -21.71 -
  QoQ % 875.86% -84.48% 86.77% -144.45% 495.83% -55.60% -
  Horiz. % -518.19% 66.79% 36.20% 273.74% -615.89% 155.60% 100.00%
EY 0.89 -6.90 -12.72 -1.68 0.75 -2.96 -4.61 -
  QoQ % 112.90% 45.75% -657.14% -324.00% 125.34% 35.79% -
  Horiz. % -19.31% 149.67% 275.92% 36.44% -16.27% 64.21% 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 0.32 0.40 0.43 0.27 0.30 0.33 0.37 -9.22%
  QoQ % -20.00% -6.98% 59.26% -10.00% -9.09% -10.81% -
  Horiz. % 86.49% 108.11% 116.22% 72.97% 81.08% 89.19% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

376  392  532  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.235-0.055 
 KANGER 0.020.00 
 AIRASIA 0.615-0.005 
 KOMARK 0.15+0.015 
 AHB 0.13-0.015 
 DNEX 0.865+0.025 
 ICONIC 0.30+0.02 
 IMPIANA 0.055-0.005 
 MQTECH 0.07-0.01 
 XOXNET 0.040.00 
PARTNERS & BROKERS