Highlights

[TIGER] QoQ Annualized Quarter Result on 2018-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -262.55%    YoY -     91.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 16,730 13,988 10,984 12,240 10,756 9,000 9,363 47.09%
  QoQ % 19.60% 27.35% -10.26% 13.80% 19.51% -3.88% -
  Horiz. % 178.68% 149.40% 117.31% 130.73% 114.88% 96.12% 100.00%
PBT 1,138 268 -4,127 -1,118 440 604 -6,181 -
  QoQ % 324.63% 106.49% -268.92% -354.24% -27.15% 109.77% -
  Horiz. % -18.41% -4.34% 66.77% 18.10% -7.12% -9.77% 100.00%
Tax -2 0 420 117 176 0 90 -
  QoQ % 0.00% 0.00% 257.96% -33.33% 0.00% 0.00% -
  Horiz. % -2.22% 0.00% 466.67% 130.37% 195.56% 0.00% 100.00%
NP 1,136 268 -3,707 -1,001 616 604 -6,091 -
  QoQ % 323.88% 107.23% -270.21% -262.55% 1.99% 109.92% -
  Horiz. % -18.65% -4.40% 60.86% 16.44% -10.11% -9.92% 100.00%
NP to SH 1,136 268 -3,707 -1,001 616 604 -6,091 -
  QoQ % 323.88% 107.23% -270.21% -262.55% 1.99% 109.92% -
  Horiz. % -18.65% -4.40% 60.86% 16.44% -10.11% -9.92% 100.00%
Tax Rate 0.18 % - % - % - % -40.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.45% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 15,594 13,720 14,691 13,241 10,140 8,396 15,454 0.60%
  QoQ % 13.66% -6.61% 10.95% 30.59% 20.77% -45.67% -
  Horiz. % 100.91% 88.78% 95.06% 85.68% 65.61% 54.33% 100.00%
Net Worth 274,832 235,511 229,057 223,428 231,304 211,400 220,795 15.67%
  QoQ % 16.70% 2.82% 2.52% -3.41% 9.42% -4.26% -
  Horiz. % 124.47% 106.66% 103.74% 101.19% 104.76% 95.74% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/14 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 274,832 235,511 229,057 223,428 231,304 211,400 220,795 15.67%
  QoQ % 16.70% 2.82% 2.52% -3.41% 9.42% -4.26% -
  Horiz. % 124.47% 106.66% 103.74% 101.19% 104.76% 95.74% 100.00%
NOSH 597,463 490,649 409,032 1,718,678 1,652,178 1,510,000 1,471,970 -45.09%
  QoQ % 21.77% 19.95% -76.20% 4.02% 9.42% 2.58% -
  Horiz. % 40.59% 33.33% 27.79% 116.76% 112.24% 102.58% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.79 % 1.92 % -33.75 % -8.18 % 5.73 % 6.71 % -65.05 % -
  QoQ % 253.65% 105.69% -312.59% -242.76% -14.61% 110.32% -
  Horiz. % -10.44% -2.95% 51.88% 12.57% -8.81% -10.32% 100.00%
ROE 0.41 % 0.11 % -1.62 % -0.45 % 0.27 % 0.29 % -2.76 % -
  QoQ % 272.73% 106.79% -260.00% -266.67% -6.90% 110.51% -
  Horiz. % -14.86% -3.99% 58.70% 16.30% -9.78% -10.51% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.80 2.85 2.69 0.71 0.65 0.60 0.64 166.78%
  QoQ % -1.75% 5.95% 278.87% 9.23% 8.33% -6.25% -
  Horiz. % 437.50% 445.31% 420.31% 110.94% 101.56% 93.75% 100.00%
EPS 0.20 0.04 -0.91 -0.05 0.04 0.04 -0.41 -
  QoQ % 400.00% 104.40% -1,720.00% -225.00% 0.00% 109.76% -
  Horiz. % -48.78% -9.76% 221.95% 12.20% -9.76% -9.76% 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 0.4600 0.4800 0.5600 0.1300 0.1400 0.1400 0.1500 110.65%
  QoQ % -4.17% -14.29% 330.77% -7.14% 0.00% -6.67% -
  Horiz. % 306.67% 320.00% 373.33% 86.67% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.14 0.95 0.75 0.83 0.73 0.61 0.64 46.79%
  QoQ % 20.00% 26.67% -9.64% 13.70% 19.67% -4.69% -
  Horiz. % 178.12% 148.44% 117.19% 129.69% 114.06% 95.31% 100.00%
EPS 0.08 0.02 -0.25 -0.07 0.04 0.04 -0.41 -
  QoQ % 300.00% 108.00% -257.14% -275.00% 0.00% 109.76% -
  Horiz. % -19.51% -4.88% 60.98% 17.07% -9.76% -9.76% 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 0.1871 0.1604 0.1560 0.1521 0.1575 0.1439 0.1503 15.67%
  QoQ % 16.65% 2.82% 2.56% -3.43% 9.45% -4.26% -
  Horiz. % 124.48% 106.72% 103.79% 101.20% 104.79% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0900 0.0700 0.1000 0.0300 0.0400 0.0600 0.0650 -
P/RPS 3.21 2.46 3.72 4.21 6.14 10.07 10.22 -53.70%
  QoQ % 30.49% -33.87% -11.64% -31.43% -39.03% -1.47% -
  Horiz. % 31.41% 24.07% 36.40% 41.19% 60.08% 98.53% 100.00%
P/EPS 47.33 128.15 -11.03 -51.49 107.28 150.00 -15.71 -
  QoQ % -63.07% 1,261.83% 78.58% -148.00% -28.48% 1,054.81% -
  Horiz. % -301.27% -815.72% 70.21% 327.75% -682.88% -954.81% 100.00%
EY 2.11 0.78 -9.06 -1.94 0.93 0.67 -6.37 -
  QoQ % 170.51% 108.61% -367.01% -308.60% 38.81% 110.52% -
  Horiz. % -33.12% -12.24% 142.23% 30.46% -14.60% -10.52% 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 0.20 0.15 0.18 0.23 0.29 0.43 0.43 -39.89%
  QoQ % 33.33% -16.67% -21.74% -20.69% -32.56% 0.00% -
  Horiz. % 46.51% 34.88% 41.86% 53.49% 67.44% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 27/02/18 27/11/17 25/08/17 -
Price 0.0750 0.0900 0.0800 0.0250 0.0450 0.0450 0.0600 -
P/RPS 2.68 3.16 2.98 3.51 6.91 7.55 9.43 -56.67%
  QoQ % -15.19% 6.04% -15.10% -49.20% -8.48% -19.94% -
  Horiz. % 28.42% 33.51% 31.60% 37.22% 73.28% 80.06% 100.00%
P/EPS 39.45 164.77 -8.83 -42.91 120.69 112.50 -14.50 -
  QoQ % -76.06% 1,966.03% 79.42% -135.55% 7.28% 875.86% -
  Horiz. % -272.07% -1,136.34% 60.90% 295.93% -832.34% -775.86% 100.00%
EY 2.54 0.61 -11.33 -2.33 0.83 0.89 -6.90 -
  QoQ % 316.39% 105.38% -386.27% -380.72% -6.74% 112.90% -
  Horiz. % -36.81% -8.84% 164.20% 33.77% -12.03% -12.90% 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 0.16 0.19 0.14 0.19 0.32 0.32 0.40 -45.62%
  QoQ % -15.79% 35.71% -26.32% -40.62% 0.00% -20.00% -
  Horiz. % 40.00% 47.50% 35.00% 47.50% 80.00% 80.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS