Highlights

[TIGER] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     117.23%    YoY -     146.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,655 12,236 8,772 8,332 11 13,880 15,258 -21.24%
  QoQ % -12.92% 39.49% 5.28% 75,645.45% -99.92% -9.03% -
  Horiz. % 69.83% 80.19% 57.49% 54.61% 0.07% 90.97% 100.00%
PBT -7,192 -2,821 -210 2,628 -9,932 -6,141 908 -
  QoQ % -154.91% -1,243.49% -107.99% 126.46% -61.72% -776.36% -
  Horiz. % -792.07% -310.72% -23.13% 289.43% -1,093.83% -676.36% 100.00%
Tax -368 -280 -420 -792 -701 -8 -706 -35.15%
  QoQ % -31.43% 33.33% 46.97% -12.98% -8,662.50% 98.87% -
  Horiz. % 52.12% 39.66% 59.49% 112.18% 99.29% 1.13% 100.00%
NP -7,560 -3,101 -630 1,836 -10,633 -6,149 202 -
  QoQ % -143.77% -392.28% -134.31% 117.27% -72.91% -3,144.22% -
  Horiz. % -3,742.57% -1,535.31% -311.88% 908.91% -5,263.86% -3,044.22% 100.00%
NP to SH -7,560 -3,101 -630 1,836 -10,654 -6,149 202 -
  QoQ % -143.77% -392.28% -134.31% 117.23% -73.25% -3,144.22% -
  Horiz. % -3,742.57% -1,535.31% -311.88% 908.91% -5,274.26% -3,044.22% 100.00%
Tax Rate - % - % - % 30.14 % - % - % 77.75 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 38.77% 0.00% 0.00% 100.00%
Total Cost 18,215 15,337 9,402 6,496 10,644 20,029 15,056 13.50%
  QoQ % 18.76% 63.13% 44.74% -38.97% -46.86% 33.03% -
  Horiz. % 120.98% 101.87% 62.45% 43.15% 70.70% 133.03% 100.00%
Net Worth 8,448 10,380 112,437 23,391 22,882 26,404 52,786 -70.42%
  QoQ % -18.61% -90.77% 380.68% 2.22% -13.34% -49.98% -
  Horiz. % 16.01% 19.66% 213.00% 44.31% 43.35% 50.02% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 8,448 10,380 112,437 23,391 22,882 26,404 52,786 -70.42%
  QoQ % -18.61% -90.77% 380.68% 2.22% -13.34% -49.98% -
  Horiz. % 16.01% 19.66% 213.00% 44.31% 43.35% 50.02% 100.00%
NOSH 35,203 38,446 43,749 44,134 44,005 44,007 74,347 -39.17%
  QoQ % -8.43% -12.12% -0.87% 0.29% -0.01% -40.81% -
  Horiz. % 47.35% 51.71% 58.85% 59.36% 59.19% 59.19% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -70.95 % -25.35 % -7.18 % 22.04 % -96,663.63 % -44.30 % 1.32 % -
  QoQ % -179.88% -253.06% -132.58% 100.02% -218,102.34% -3,456.06% -
  Horiz. % -5,375.00% -1,920.45% -543.94% 1,669.70% -7,323,002.50% -3,356.06% 100.00%
ROE -89.48 % -29.88 % -0.56 % 7.85 % -46.56 % -23.29 % 0.38 % -
  QoQ % -199.46% -5,235.71% -107.13% 116.86% -99.91% -6,228.95% -
  Horiz. % -23,547.37% -7,863.16% -147.37% 2,065.79% -12,252.63% -6,128.95% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.27 31.83 20.05 18.88 0.02 31.54 20.52 29.49%
  QoQ % -4.90% 58.75% 6.20% 94,299.99% -99.94% 53.70% -
  Horiz. % 147.51% 155.12% 97.71% 92.01% 0.10% 153.70% 100.00%
EPS -4.11 -8.07 -1.44 4.16 -24.21 -13.97 0.46 -
  QoQ % 49.07% -460.42% -134.62% 117.18% -73.30% -3,136.96% -
  Horiz. % -893.48% -1,754.35% -313.04% 904.35% -5,263.04% -3,036.96% 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 0.2700 2.5700 0.5300 0.5200 0.6000 0.7100 -51.38%
  QoQ % -11.11% -89.49% 384.91% 1.92% -13.33% -15.49% -
  Horiz. % 33.80% 38.03% 361.97% 74.65% 73.24% 84.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.81 0.94 0.67 0.64 0.00 1.06 1.17 -21.69%
  QoQ % -13.83% 40.30% 4.69% 0.00% 0.00% -9.40% -
  Horiz. % 69.23% 80.34% 57.26% 54.70% 0.00% 90.60% 100.00%
EPS -0.58 -0.24 -0.05 0.14 -0.81 -0.47 0.02 -
  QoQ % -141.67% -380.00% -135.71% 117.28% -72.34% -2,450.00% -
  Horiz. % -2,900.00% -1,200.00% -250.00% 700.00% -4,050.00% -2,350.00% 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 0.0065 0.0079 0.0859 0.0179 0.0175 0.0202 0.0403 -70.27%
  QoQ % -17.72% -90.80% 379.89% 2.29% -13.37% -49.88% -
  Horiz. % 16.13% 19.60% 213.15% 44.42% 43.42% 50.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1400 0.1200 0.2200 0.1900 0.2800 0.2200 0.2200 -
P/RPS 0.46 0.38 1.10 1.01 1,120.13 0.70 1.07 -42.95%
  QoQ % 21.05% -65.45% 8.91% -99.91% 159,918.58% -34.58% -
  Horiz. % 42.99% 35.51% 102.80% 94.39% 104,685.05% 65.42% 100.00%
P/EPS -0.65 -1.49 -15.28 4.57 -1.16 -1.57 80.97 -
  QoQ % 56.38% 90.25% -434.35% 493.97% 26.11% -101.94% -
  Horiz. % -0.80% -1.84% -18.87% 5.64% -1.43% -1.94% 100.00%
EY -153.39 -67.22 -6.55 21.89 -86.47 -63.52 1.23 -
  QoQ % -128.19% -926.26% -129.92% 125.32% -36.13% -5,264.23% -
  Horiz. % -12,470.73% -5,465.04% -532.52% 1,779.67% -7,030.08% -5,164.23% 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 0.58 0.44 0.09 0.36 0.54 0.37 0.31 51.66%
  QoQ % 31.82% 388.89% -75.00% -33.33% 45.95% 19.35% -
  Horiz. % 187.10% 141.94% 29.03% 116.13% 174.19% 119.35% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.1600 0.1600 0.1200 0.1700 0.2200 0.2200 0.2100 -
P/RPS 0.53 0.50 0.60 0.90 880.10 0.70 1.02 -35.29%
  QoQ % 6.00% -16.67% -33.33% -99.90% 125,628.56% -31.37% -
  Horiz. % 51.96% 49.02% 58.82% 88.24% 86,284.31% 68.63% 100.00%
P/EPS -0.75 -1.98 -8.33 4.09 -0.91 -1.57 77.29 -
  QoQ % 62.12% 76.23% -303.67% 549.45% 42.04% -102.03% -
  Horiz. % -0.97% -2.56% -10.78% 5.29% -1.18% -2.03% 100.00%
EY -134.22 -50.42 -12.00 24.47 -110.05 -63.52 1.29 -
  QoQ % -166.20% -320.17% -149.04% 122.24% -73.25% -5,024.03% -
  Horiz. % -10,404.65% -3,908.53% -930.23% 1,896.90% -8,531.01% -4,924.03% 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 0.67 0.59 0.05 0.32 0.42 0.37 0.30 70.61%
  QoQ % 13.56% 1,080.00% -84.37% -23.81% 13.51% 23.33% -
  Horiz. % 223.33% 196.67% 16.67% 106.67% 140.00% 123.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers