Highlights

[TIGER] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     261.25%    YoY -     142.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,810 4,788 3,715 33,136 34,251 34,118 31,033 -60.17%
  QoQ % 63.12% 28.88% -88.79% -3.26% 0.39% 9.94% -
  Horiz. % 25.17% 15.43% 11.97% 106.78% 110.37% 109.94% 100.00%
PBT 1,545 1,438 1,342 13,312 249 -1,540 -1,801 -
  QoQ % 7.44% 7.15% -89.92% 5,246.19% 116.17% 14.49% -
  Horiz. % -85.79% -79.84% -74.51% -739.14% -13.83% 85.51% 100.00%
Tax -304 -304 -304 -11,069 -1,640 -167 -146 63.13%
  QoQ % 0.00% 0.00% 97.25% -574.94% -882.04% -14.38% -
  Horiz. % 208.22% 208.22% 208.22% 7,581.51% 1,123.29% 114.38% 100.00%
NP 1,241 1,134 1,038 2,243 -1,391 -1,707 -1,947 -
  QoQ % 9.44% 9.25% -53.72% 261.25% 18.51% 12.33% -
  Horiz. % -63.74% -58.24% -53.31% -115.20% 71.44% 87.67% 100.00%
NP to SH 1,241 1,134 1,038 2,243 -1,391 -1,707 -1,947 -
  QoQ % 9.44% 9.25% -53.72% 261.25% 18.51% 12.33% -
  Horiz. % -63.74% -58.24% -53.31% -115.20% 71.44% 87.67% 100.00%
Tax Rate 19.68 % 21.14 % 22.65 % 83.15 % 658.63 % - % - % -
  QoQ % -6.91% -6.67% -72.76% -87.38% 0.00% 0.00% -
  Horiz. % 2.99% 3.21% 3.44% 12.62% 100.00% - -
Total Cost 6,569 3,654 2,677 30,893 35,642 35,825 32,980 -65.93%
  QoQ % 79.78% 36.50% -91.33% -13.32% -0.51% 8.63% -
  Horiz. % 19.92% 11.08% 8.12% 93.67% 108.07% 108.63% 100.00%
Net Worth 170,637 166,319 92,266 92,813 86,467 83,534 66,928 86.73%
  QoQ % 2.60% 80.26% -0.59% 7.34% 3.51% 24.81% -
  Horiz. % 254.96% 248.51% 137.86% 138.68% 129.19% 124.81% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 170,637 166,319 92,266 92,813 86,467 83,534 66,928 86.73%
  QoQ % 2.60% 80.26% -0.59% 7.34% 3.51% 24.81% -
  Horiz. % 254.96% 248.51% 137.86% 138.68% 129.19% 124.81% 100.00%
NOSH 775,625 755,999 384,444 382,526 395,000 363,191 304,218 86.73%
  QoQ % 2.60% 96.65% 0.50% -3.16% 8.76% 19.38% -
  Horiz. % 254.96% 248.51% 126.37% 125.74% 129.84% 119.38% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.89 % 23.68 % 27.94 % 6.77 % -4.06 % -5.00 % -6.27 % -
  QoQ % -32.90% -15.25% 312.70% 266.75% 18.80% 20.26% -
  Horiz. % -253.43% -377.67% -445.61% -107.97% 64.75% 79.74% 100.00%
ROE 0.73 % 0.68 % 1.13 % 2.42 % -1.61 % -2.04 % -2.91 % -
  QoQ % 7.35% -39.82% -53.31% 250.31% 21.08% 29.90% -
  Horiz. % -25.09% -23.37% -38.83% -83.16% 55.33% 70.10% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.01 0.63 0.97 8.57 9.11 9.39 10.20 -78.63%
  QoQ % 60.32% -35.05% -88.68% -5.93% -2.98% -7.94% -
  Horiz. % 9.90% 6.18% 9.51% 84.02% 89.31% 92.06% 100.00%
EPS 0.16 0.15 0.27 0.58 -0.37 -0.47 0.64 -60.35%
  QoQ % 6.67% -44.44% -53.45% 256.76% 21.28% -173.44% -
  Horiz. % 25.00% 23.44% 42.19% 90.62% -57.81% -73.44% 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 0.2200 0.2200 0.2400 0.2400 0.2300 0.2300 0.2200 -
  QoQ % 0.00% -8.33% 0.00% 4.35% 0.00% 4.55% -
  Horiz. % 100.00% 100.00% 109.09% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.53 0.33 0.25 2.26 2.33 2.32 2.11 -60.22%
  QoQ % 60.61% 32.00% -88.94% -3.00% 0.43% 9.95% -
  Horiz. % 25.12% 15.64% 11.85% 107.11% 110.43% 109.95% 100.00%
EPS 0.08 0.08 0.07 0.15 -0.09 -0.12 -0.13 -
  QoQ % 0.00% 14.29% -53.33% 266.67% 25.00% 7.69% -
  Horiz. % -61.54% -61.54% -53.85% -115.38% 69.23% 92.31% 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 0.1162 0.1132 0.0628 0.0632 0.0589 0.0569 0.0456 86.67%
  QoQ % 2.65% 80.25% -0.63% 7.30% 3.51% 24.78% -
  Horiz. % 254.82% 248.25% 137.72% 138.60% 129.17% 124.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1500 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 -
P/RPS 14.90 22.11 23.80 2.63 2.74 3.30 1.27 417.10%
  QoQ % -32.61% -7.10% 804.94% -4.01% -16.97% 159.84% -
  Horiz. % 1,173.23% 1,740.94% 1,874.02% 207.09% 215.75% 259.84% 100.00%
P/EPS 93.75 93.33 85.19 38.79 -67.57 -65.96 -20.31 -
  QoQ % 0.45% 9.56% 119.62% 157.41% -2.44% -224.77% -
  Horiz. % -461.60% -459.53% -419.45% -190.99% 332.69% 324.77% 100.00%
EY 1.07 1.07 1.17 2.58 -1.48 -1.52 -4.92 -
  QoQ % 0.00% -8.55% -54.65% 274.32% 2.63% 69.11% -
  Horiz. % -21.75% -21.75% -23.78% -52.44% 30.08% 30.89% 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 0.68 0.64 0.96 0.94 1.09 1.35 0.59 9.94%
  QoQ % 6.25% -33.33% 2.13% -13.76% -19.26% 128.81% -
  Horiz. % 115.25% 108.47% 162.71% 159.32% 184.75% 228.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.1400 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 -
P/RPS 13.90 23.68 26.91 2.57 3.84 2.50 4.02 128.83%
  QoQ % -41.30% -12.00% 947.08% -33.07% 53.60% -37.81% -
  Horiz. % 345.77% 589.05% 669.40% 63.93% 95.52% 62.19% 100.00%
P/EPS 87.50 100.00 96.30 37.93 -94.59 -50.00 -64.06 -
  QoQ % -12.50% 3.84% 153.89% 140.10% -89.18% 21.95% -
  Horiz. % -136.59% -156.10% -150.33% -59.21% 147.66% 78.05% 100.00%
EY 1.14 1.00 1.04 2.64 -1.06 -2.00 -1.56 -
  QoQ % 14.00% -3.85% -60.61% 349.06% 47.00% -28.21% -
  Horiz. % -73.08% -64.10% -66.67% -169.23% 67.95% 128.21% 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 0.64 0.68 1.08 0.92 1.52 1.02 1.86 -50.93%
  QoQ % -5.88% -37.04% 17.39% -39.47% 49.02% -45.16% -
  Horiz. % 34.41% 36.56% 58.06% 49.46% 81.72% 54.84% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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