Highlights

[TIGER] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     86.99%    YoY -     153.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,555 10,445 38,140 20,615 13,718 6,701 10,655 74.56%
  QoQ % 135.09% -72.61% 85.01% 50.28% 104.72% -37.11% -
  Horiz. % 230.46% 98.03% 357.95% 193.48% 128.75% 62.89% 100.00%
PBT 1,044 611 6,047 3,484 1,970 370 -7,192 -
  QoQ % 70.87% -89.90% 73.56% 76.85% 432.43% 105.14% -
  Horiz. % -14.52% -8.50% -84.08% -48.44% -27.39% -5.14% 100.00%
Tax -119 -124 -4,515 -2,248 -1,309 -247 -368 -52.92%
  QoQ % 4.03% 97.25% -100.85% -71.73% -429.96% 32.88% -
  Horiz. % 32.34% 33.70% 1,226.90% 610.87% 355.71% 67.12% 100.00%
NP 925 487 1,532 1,236 661 123 -7,560 -
  QoQ % 89.94% -68.21% 23.95% 86.99% 437.40% 101.63% -
  Horiz. % -12.24% -6.44% -20.26% -16.35% -8.74% -1.63% 100.00%
NP to SH 925 487 1,532 1,236 661 123 -7,560 -
  QoQ % 89.94% -68.21% 23.95% 86.99% 437.40% 101.63% -
  Horiz. % -12.24% -6.44% -20.26% -16.35% -8.74% -1.63% 100.00%
Tax Rate 11.40 % 20.29 % 74.67 % 64.52 % 66.45 % 66.76 % - % -
  QoQ % -43.81% -72.83% 15.73% -2.90% -0.46% 0.00% -
  Horiz. % 17.08% 30.39% 111.85% 96.64% 99.54% 100.00% -
Total Cost 23,630 9,958 36,608 19,379 13,057 6,578 18,215 18.97%
  QoQ % 137.30% -72.80% 88.91% 48.42% 98.49% -63.89% -
  Horiz. % 129.73% 54.67% 200.98% 106.39% 71.68% 36.11% 100.00%
Net Worth 70,916 70,006 69,828 67,418 46,658 42,171 8,448 313.55%
  QoQ % 1.30% 0.26% 3.57% 44.49% 10.64% 399.14% -
  Horiz. % 839.37% 828.59% 826.48% 797.96% 552.25% 499.14% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 70,916 70,006 69,828 67,418 46,658 42,171 8,448 313.55%
  QoQ % 1.30% 0.26% 3.57% 44.49% 10.64% 399.14% -
  Horiz. % 839.37% 828.59% 826.48% 797.96% 552.25% 499.14% 100.00%
NOSH 308,333 304,375 303,600 280,909 194,411 175,714 35,203 325.47%
  QoQ % 1.30% 0.26% 8.08% 44.49% 10.64% 399.14% -
  Horiz. % 875.86% 864.62% 862.42% 797.96% 552.25% 499.14% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.77 % 4.66 % 4.02 % 6.00 % 4.82 % 1.84 % -70.95 % -
  QoQ % -19.10% 15.92% -33.00% 24.48% 161.96% 102.59% -
  Horiz. % -5.31% -6.57% -5.67% -8.46% -6.79% -2.59% 100.00%
ROE 1.30 % 0.70 % 2.19 % 1.83 % 1.42 % 0.29 % -89.48 % -
  QoQ % 85.71% -68.04% 19.67% 28.87% 389.66% 100.32% -
  Horiz. % -1.45% -0.78% -2.45% -2.05% -1.59% -0.32% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.96 3.43 12.56 7.34 7.06 3.81 30.27 -58.99%
  QoQ % 132.07% -72.69% 71.12% 3.97% 85.30% -87.41% -
  Horiz. % 26.30% 11.33% 41.49% 24.25% 23.32% 12.59% 100.00%
EPS 0.30 0.16 0.50 0.44 0.34 0.07 -4.11 -
  QoQ % 87.50% -68.00% 13.64% 29.41% 385.71% 101.70% -
  Horiz. % -7.30% -3.89% -12.17% -10.71% -8.27% -1.70% 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 0.2300 0.2400 0.2400 0.2400 0.2400 -2.80%
  QoQ % 0.00% 0.00% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 95.83% 95.83% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.88 0.80 2.91 1.58 1.05 0.51 0.81 75.39%
  QoQ % 135.00% -72.51% 84.18% 50.48% 105.88% -37.04% -
  Horiz. % 232.10% 98.77% 359.26% 195.06% 129.63% 62.96% 100.00%
EPS 0.07 0.04 0.12 0.09 0.05 0.01 -0.58 -
  QoQ % 75.00% -66.67% 33.33% 80.00% 400.00% 101.72% -
  Horiz. % -12.07% -6.90% -20.69% -15.52% -8.62% -1.72% 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 0.0542 0.0535 0.0534 0.0515 0.0357 0.0322 0.0065 311.74%
  QoQ % 1.31% 0.19% 3.69% 44.26% 10.87% 395.38% -
  Horiz. % 833.85% 823.08% 821.54% 792.31% 549.23% 495.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 0.1400 -
P/RPS 1.76 4.08 0.96 1.36 1.98 4.46 0.46 144.83%
  QoQ % -56.86% 325.00% -29.41% -31.31% -55.61% 869.57% -
  Horiz. % 382.61% 886.96% 208.70% 295.65% 430.43% 969.57% 100.00%
P/EPS 46.67 87.50 23.78 22.73 41.18 242.86 -0.65 -
  QoQ % -46.66% 267.96% 4.62% -44.80% -83.04% 37,463.08% -
  Horiz. % -7,180.00% -13,461.54% -3,658.46% -3,496.92% -6,335.38% -37,363.08% 100.00%
EY 2.14 1.14 4.21 4.40 2.43 0.41 -153.39 -
  QoQ % 87.72% -72.92% -4.32% 81.07% 492.68% 100.27% -
  Horiz. % -1.40% -0.74% -2.74% -2.87% -1.58% -0.27% 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 0.61 0.61 0.52 0.42 0.58 0.71 0.58 3.42%
  QoQ % 0.00% 17.31% 23.81% -27.59% -18.31% 22.41% -
  Horiz. % 105.17% 105.17% 89.66% 72.41% 100.00% 122.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 -
Price 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 0.1600 -
P/RPS 1.63 4.08 1.11 1.77 1.84 3.67 0.53 111.63%
  QoQ % -60.05% 267.57% -37.29% -3.80% -49.86% 592.45% -
  Horiz. % 307.55% 769.81% 209.43% 333.96% 347.17% 692.45% 100.00%
P/EPS 43.33 87.50 27.74 29.55 38.24 200.00 -0.75 -
  QoQ % -50.48% 215.43% -6.13% -22.72% -80.88% 26,766.67% -
  Horiz. % -5,777.33% -11,666.67% -3,698.67% -3,940.00% -5,098.67% -26,666.67% 100.00%
EY 2.31 1.14 3.60 3.38 2.62 0.50 -134.22 -
  QoQ % 102.63% -68.33% 6.51% 29.01% 424.00% 100.37% -
  Horiz. % -1.72% -0.85% -2.68% -2.52% -1.95% -0.37% 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 0.57 0.61 0.61 0.54 0.54 0.58 0.67 -10.22%
  QoQ % -6.56% 0.00% 12.96% 0.00% -6.90% -13.43% -
  Horiz. % 85.07% 91.04% 91.04% 80.60% 80.60% 86.57% 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
Partners & Brokers