Highlights

[TIGER] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     89.94%    YoY -     39.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 34,251 34,118 31,033 24,555 10,445 38,140 20,615 40.24%
  QoQ % 0.39% 9.94% 26.38% 135.09% -72.61% 85.01% -
  Horiz. % 166.15% 165.50% 150.54% 119.11% 50.67% 185.01% 100.00%
PBT 249 -1,540 -1,801 1,044 611 6,047 3,484 -82.75%
  QoQ % 116.17% 14.49% -272.51% 70.87% -89.90% 73.56% -
  Horiz. % 7.15% -44.20% -51.69% 29.97% 17.54% 173.56% 100.00%
Tax -1,640 -167 -146 -119 -124 -4,515 -2,248 -18.94%
  QoQ % -882.04% -14.38% -22.69% 4.03% 97.25% -100.85% -
  Horiz. % 72.95% 7.43% 6.49% 5.29% 5.52% 200.85% 100.00%
NP -1,391 -1,707 -1,947 925 487 1,532 1,236 -
  QoQ % 18.51% 12.33% -310.49% 89.94% -68.21% 23.95% -
  Horiz. % -112.54% -138.11% -157.52% 74.84% 39.40% 123.95% 100.00%
NP to SH -1,391 -1,707 -1,947 925 487 1,532 1,236 -
  QoQ % 18.51% 12.33% -310.49% 89.94% -68.21% 23.95% -
  Horiz. % -112.54% -138.11% -157.52% 74.84% 39.40% 123.95% 100.00%
Tax Rate 658.63 % - % - % 11.40 % 20.29 % 74.67 % 64.52 % 369.91%
  QoQ % 0.00% 0.00% 0.00% -43.81% -72.83% 15.73% -
  Horiz. % 1,020.82% 0.00% 0.00% 17.67% 31.45% 115.73% 100.00%
Total Cost 35,642 35,825 32,980 23,630 9,958 36,608 19,379 50.06%
  QoQ % -0.51% 8.63% 39.57% 137.30% -72.80% 88.91% -
  Horiz. % 183.92% 184.87% 170.18% 121.94% 51.39% 188.91% 100.00%
Net Worth 86,467 83,534 66,928 70,916 70,006 69,828 67,418 18.03%
  QoQ % 3.51% 24.81% -5.62% 1.30% 0.26% 3.57% -
  Horiz. % 128.26% 123.90% 99.27% 105.19% 103.84% 103.57% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 86,467 83,534 66,928 70,916 70,006 69,828 67,418 18.03%
  QoQ % 3.51% 24.81% -5.62% 1.30% 0.26% 3.57% -
  Horiz. % 128.26% 123.90% 99.27% 105.19% 103.84% 103.57% 100.00%
NOSH 395,000 363,191 304,218 308,333 304,375 303,600 280,909 25.49%
  QoQ % 8.76% 19.38% -1.33% 1.30% 0.26% 8.08% -
  Horiz. % 140.61% 129.29% 108.30% 109.76% 108.35% 108.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.06 % -5.00 % -6.27 % 3.77 % 4.66 % 4.02 % 6.00 % -
  QoQ % 18.80% 20.26% -266.31% -19.10% 15.92% -33.00% -
  Horiz. % -67.67% -83.33% -104.50% 62.83% 77.67% 67.00% 100.00%
ROE -1.61 % -2.04 % -2.91 % 1.30 % 0.70 % 2.19 % 1.83 % -
  QoQ % 21.08% 29.90% -323.85% 85.71% -68.04% 19.67% -
  Horiz. % -87.98% -111.48% -159.02% 71.04% 38.25% 119.67% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.11 9.39 10.20 7.96 3.43 12.56 7.34 15.48%
  QoQ % -2.98% -7.94% 28.14% 132.07% -72.69% 71.12% -
  Horiz. % 124.11% 127.93% 138.96% 108.45% 46.73% 171.12% 100.00%
EPS -0.37 -0.47 0.64 0.30 0.16 0.50 0.44 -
  QoQ % 21.28% -173.44% 113.33% 87.50% -68.00% 13.64% -
  Horiz. % -84.09% -106.82% 145.45% 68.18% 36.36% 113.64% 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 0.2300 0.2300 0.2200 0.2300 0.2300 0.2300 0.2400 -2.79%
  QoQ % 0.00% 4.55% -4.35% 0.00% 0.00% -4.17% -
  Horiz. % 95.83% 95.83% 91.67% 95.83% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.38 2.37 2.16 1.71 0.73 2.65 1.43 40.40%
  QoQ % 0.42% 9.72% 26.32% 134.25% -72.45% 85.31% -
  Horiz. % 166.43% 165.73% 151.05% 119.58% 51.05% 185.31% 100.00%
EPS -0.10 -0.12 -0.14 0.06 0.03 0.11 0.09 -
  QoQ % 16.67% 14.29% -333.33% 100.00% -72.73% 22.22% -
  Horiz. % -111.11% -133.33% -155.56% 66.67% 33.33% 122.22% 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 0.0601 0.0581 0.0465 0.0493 0.0487 0.0485 0.0469 17.96%
  QoQ % 3.44% 24.95% -5.68% 1.23% 0.41% 3.41% -
  Horiz. % 128.14% 123.88% 99.15% 105.12% 103.84% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 0.1000 -
P/RPS 2.74 3.30 1.27 1.76 4.08 0.96 1.36 59.45%
  QoQ % -16.97% 159.84% -27.84% -56.86% 325.00% -29.41% -
  Horiz. % 201.47% 242.65% 93.38% 129.41% 300.00% 70.59% 100.00%
P/EPS -67.57 -65.96 -20.31 46.67 87.50 23.78 22.73 -
  QoQ % -2.44% -224.77% -143.52% -46.66% 267.96% 4.62% -
  Horiz. % -297.27% -290.19% -89.35% 205.32% 384.95% 104.62% 100.00%
EY -1.48 -1.52 -4.92 2.14 1.14 4.21 4.40 -
  QoQ % 2.63% 69.11% -329.91% 87.72% -72.92% -4.32% -
  Horiz. % -33.64% -34.55% -111.82% 48.64% 25.91% 95.68% 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 1.09 1.35 0.59 0.61 0.61 0.52 0.42 88.74%
  QoQ % -19.26% 128.81% -3.28% 0.00% 17.31% 23.81% -
  Horiz. % 259.52% 321.43% 140.48% 145.24% 145.24% 123.81% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 0.1300 -
P/RPS 3.84 2.50 4.02 1.63 4.08 1.11 1.77 67.51%
  QoQ % 53.60% -37.81% 146.63% -60.05% 267.57% -37.29% -
  Horiz. % 216.95% 141.24% 227.12% 92.09% 230.51% 62.71% 100.00%
P/EPS -94.59 -50.00 -64.06 43.33 87.50 27.74 29.55 -
  QoQ % -89.18% 21.95% -247.84% -50.48% 215.43% -6.13% -
  Horiz. % -320.10% -169.20% -216.79% 146.63% 296.11% 93.87% 100.00%
EY -1.06 -2.00 -1.56 2.31 1.14 3.60 3.38 -
  QoQ % 47.00% -28.21% -167.53% 102.63% -68.33% 6.51% -
  Horiz. % -31.36% -59.17% -46.15% 68.34% 33.73% 106.51% 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 1.52 1.02 1.86 0.57 0.61 0.61 0.54 99.23%
  QoQ % 49.02% -45.16% 226.32% -6.56% 0.00% 12.96% -
  Horiz. % 281.48% 188.89% 344.44% 105.56% 112.96% 112.96% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers