[TIGER] QoQ Annualized Quarter Result on 2018-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,327 16,989 19,353 16,730 13,988 10,984 12,240 21.16% QoQ % -3.89% -12.22% 15.68% 19.60% 27.35% -10.26% - Horiz. % 133.40% 138.80% 158.12% 136.68% 114.28% 89.74% 100.00%
PBT -570 36 -192 1,138 268 -4,127 -1,118 -36.18% QoQ % -1,683.33% 118.75% -116.87% 324.63% 106.49% -268.92% - Horiz. % 50.95% -3.22% 17.16% -101.73% -23.96% 368.92% 100.00%
Tax 0 -1 0 -2 0 420 117 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 257.96% - Horiz. % 0.00% -0.85% 0.00% -1.70% 0.00% 357.96% 100.00%
NP -570 35 -192 1,136 268 -3,707 -1,001 -31.29% QoQ % -1,728.57% 118.23% -116.90% 323.88% 107.23% -270.21% - Horiz. % 56.92% -3.50% 19.17% -113.45% -26.76% 370.21% 100.00%
NP to SH -570 35 -192 1,136 268 -3,707 -1,001 -31.29% QoQ % -1,728.57% 118.23% -116.90% 323.88% 107.23% -270.21% - Horiz. % 56.92% -3.50% 19.17% -113.45% -26.76% 370.21% 100.00%
Tax Rate - % 2.78 % - % 0.18 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,544.44% 0.00% 100.00% - - -
Total Cost 16,897 16,954 19,545 15,594 13,720 14,691 13,241 17.63% QoQ % -0.33% -13.26% 25.34% 13.66% -6.61% 10.95% - Horiz. % 127.61% 128.04% 147.61% 117.77% 103.61% 110.95% 100.00%
Net Worth 296,139 302,007 297,919 274,832 235,511 229,057 223,428 20.64% QoQ % -1.94% 1.37% 8.40% 16.70% 2.82% 2.52% - Horiz. % 132.54% 135.17% 133.34% 123.01% 105.41% 102.52% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 296,139 302,007 297,919 274,832 235,511 229,057 223,428 20.64% QoQ % -1.94% 1.37% 8.40% 16.70% 2.82% 2.52% - Horiz. % 132.54% 135.17% 133.34% 123.01% 105.41% 102.52% 100.00%
NOSH 1,096,812 888,257 763,896 597,463 490,649 409,032 1,718,678 -25.86% QoQ % 23.48% 16.28% 27.86% 21.77% 19.95% -76.20% - Horiz. % 63.82% 51.68% 44.45% 34.76% 28.55% 23.80% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.49 % 0.21 % -0.99 % 6.79 % 1.92 % -33.75 % -8.18 % -43.30% QoQ % -1,761.90% 121.21% -114.58% 253.65% 105.69% -312.59% - Horiz. % 42.67% -2.57% 12.10% -83.01% -23.47% 412.59% 100.00%
ROE -0.19 % 0.01 % -0.06 % 0.41 % 0.11 % -1.62 % -0.45 % -43.69% QoQ % -2,000.00% 116.67% -114.63% 272.73% 106.79% -260.00% - Horiz. % 42.22% -2.22% 13.33% -91.11% -24.44% 360.00% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.49 1.91 2.53 2.80 2.85 2.69 0.71 63.84% QoQ % -21.99% -24.51% -9.64% -1.75% 5.95% 278.87% - Horiz. % 209.86% 269.01% 356.34% 394.37% 401.41% 378.87% 100.00%
EPS -0.05 0.00 -0.03 0.20 0.04 -0.91 -0.05 - QoQ % 0.00% 0.00% -115.00% 400.00% 104.40% -1,720.00% - Horiz. % 100.00% -0.00% 60.00% -400.00% -80.00% 1,820.00% 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 0.2700 0.3400 0.3900 0.4600 0.4800 0.5600 0.1300 62.71% QoQ % -20.59% -12.82% -15.22% -4.17% -14.29% 330.77% - Horiz. % 207.69% 261.54% 300.00% 353.85% 369.23% 430.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.11 1.16 1.32 1.14 0.95 0.75 0.83 21.36% QoQ % -4.31% -12.12% 15.79% 20.00% 26.67% -9.64% - Horiz. % 133.73% 139.76% 159.04% 137.35% 114.46% 90.36% 100.00%
EPS -0.04 0.00 -0.01 0.08 0.02 -0.25 -0.07 -31.12% QoQ % 0.00% 0.00% -112.50% 300.00% 108.00% -257.14% - Horiz. % 57.14% -0.00% 14.29% -114.29% -28.57% 357.14% 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 0.2016 0.2056 0.2029 0.1871 0.1604 0.1560 0.1521 20.64% QoQ % -1.95% 1.33% 8.44% 16.65% 2.82% 2.56% - Horiz. % 132.54% 135.17% 133.40% 123.01% 105.46% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0500 0.0550 0.0700 0.0900 0.0700 0.1000 0.0300 -
P/RPS 3.36 2.88 2.76 3.21 2.46 3.72 4.21 -13.95% QoQ % 16.67% 4.35% -14.02% 30.49% -33.87% -11.64% - Horiz. % 79.81% 68.41% 65.56% 76.25% 58.43% 88.36% 100.00%
P/EPS -96.21 1,395.83 -278.50 47.33 128.15 -11.03 -51.49 51.65% QoQ % -106.89% 601.20% -688.42% -63.07% 1,261.83% 78.58% - Horiz. % 186.85% -2,710.88% 540.88% -91.92% -248.88% 21.42% 100.00%
EY -1.04 0.07 -0.36 2.11 0.78 -9.06 -1.94 -33.98% QoQ % -1,585.71% 119.44% -117.06% 170.51% 108.61% -367.01% - Horiz. % 53.61% -3.61% 18.56% -108.76% -40.21% 467.01% 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 0.19 0.16 0.18 0.20 0.15 0.18 0.23 -11.95% QoQ % 18.75% -11.11% -10.00% 33.33% -16.67% -21.74% - Horiz. % 82.61% 69.57% 78.26% 86.96% 65.22% 78.26% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.0750 0.0550 0.0500 0.0750 0.0900 0.0800 0.0250 -
P/RPS 5.04 2.88 1.97 2.68 3.16 2.98 3.51 27.25% QoQ % 75.00% 46.19% -26.49% -15.19% 6.04% -15.10% - Horiz. % 143.59% 82.05% 56.13% 76.35% 90.03% 84.90% 100.00%
P/EPS -144.32 1,395.83 -198.93 39.45 164.77 -8.83 -42.91 124.31% QoQ % -110.34% 801.67% -604.26% -76.06% 1,966.03% 79.42% - Horiz. % 336.33% -3,252.92% 463.60% -91.94% -383.99% 20.58% 100.00%
EY -0.69 0.07 -0.50 2.54 0.61 -11.33 -2.33 -55.54% QoQ % -1,085.71% 114.00% -119.69% 316.39% 105.38% -386.27% - Horiz. % 29.61% -3.00% 21.46% -109.01% -26.18% 486.27% 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 0.28 0.16 0.13 0.16 0.19 0.14 0.19 29.47% QoQ % 75.00% 23.08% -18.75% -15.79% 35.71% -26.32% - Horiz. % 147.37% 84.21% 68.42% 84.21% 100.00% 73.68% 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
2nd Qtr_Tiger Synergy Bhd Financial Report-31.12.2018.pdf 
