Highlights

[TIGER] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -310.49%    YoY -     -257.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,136 34,251 34,118 31,033 24,555 10,445 38,140 -8.96%
  QoQ % -3.26% 0.39% 9.94% 26.38% 135.09% -72.61% -
  Horiz. % 86.88% 89.80% 89.45% 81.37% 64.38% 27.39% 100.00%
PBT 13,312 249 -1,540 -1,801 1,044 611 6,047 69.31%
  QoQ % 5,246.19% 116.17% 14.49% -272.51% 70.87% -89.90% -
  Horiz. % 220.14% 4.12% -25.47% -29.78% 17.26% 10.10% 100.00%
Tax -11,069 -1,640 -167 -146 -119 -124 -4,515 81.92%
  QoQ % -574.94% -882.04% -14.38% -22.69% 4.03% 97.25% -
  Horiz. % 245.16% 36.32% 3.70% 3.23% 2.64% 2.75% 100.00%
NP 2,243 -1,391 -1,707 -1,947 925 487 1,532 28.97%
  QoQ % 261.25% 18.51% 12.33% -310.49% 89.94% -68.21% -
  Horiz. % 146.41% -90.80% -111.42% -127.09% 60.38% 31.79% 100.00%
NP to SH 2,243 -1,391 -1,707 -1,947 925 487 1,532 28.97%
  QoQ % 261.25% 18.51% 12.33% -310.49% 89.94% -68.21% -
  Horiz. % 146.41% -90.80% -111.42% -127.09% 60.38% 31.79% 100.00%
Tax Rate 83.15 % 658.63 % - % - % 11.40 % 20.29 % 74.67 % 7.44%
  QoQ % -87.38% 0.00% 0.00% 0.00% -43.81% -72.83% -
  Horiz. % 111.36% 882.05% 0.00% 0.00% 15.27% 27.17% 100.00%
Total Cost 30,893 35,642 35,825 32,980 23,630 9,958 36,608 -10.71%
  QoQ % -13.32% -0.51% 8.63% 39.57% 137.30% -72.80% -
  Horiz. % 84.39% 97.36% 97.86% 90.09% 64.55% 27.20% 100.00%
Net Worth 92,813 86,467 83,534 66,928 70,916 70,006 69,828 20.91%
  QoQ % 7.34% 3.51% 24.81% -5.62% 1.30% 0.26% -
  Horiz. % 132.92% 123.83% 119.63% 95.85% 101.56% 100.26% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 92,813 86,467 83,534 66,928 70,916 70,006 69,828 20.91%
  QoQ % 7.34% 3.51% 24.81% -5.62% 1.30% 0.26% -
  Horiz. % 132.92% 123.83% 119.63% 95.85% 101.56% 100.26% 100.00%
NOSH 382,526 395,000 363,191 304,218 308,333 304,375 303,600 16.67%
  QoQ % -3.16% 8.76% 19.38% -1.33% 1.30% 0.26% -
  Horiz. % 126.00% 130.11% 119.63% 100.20% 101.56% 100.26% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.77 % -4.06 % -5.00 % -6.27 % 3.77 % 4.66 % 4.02 % 41.59%
  QoQ % 266.75% 18.80% 20.26% -266.31% -19.10% 15.92% -
  Horiz. % 168.41% -101.00% -124.38% -155.97% 93.78% 115.92% 100.00%
ROE 2.42 % -1.61 % -2.04 % -2.91 % 1.30 % 0.70 % 2.19 % 6.89%
  QoQ % 250.31% 21.08% 29.90% -323.85% 85.71% -68.04% -
  Horiz. % 110.50% -73.52% -93.15% -132.88% 59.36% 31.96% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.57 9.11 9.39 10.20 7.96 3.43 12.56 -22.51%
  QoQ % -5.93% -2.98% -7.94% 28.14% 132.07% -72.69% -
  Horiz. % 68.23% 72.53% 74.76% 81.21% 63.38% 27.31% 100.00%
EPS 0.58 -0.37 -0.47 0.64 0.30 0.16 0.50 10.41%
  QoQ % 256.76% 21.28% -173.44% 113.33% 87.50% -68.00% -
  Horiz. % 116.00% -74.00% -94.00% 128.00% 60.00% 32.00% 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 0.2400 0.2300 0.2300 0.2200 0.2300 0.2300 0.2300 2.88%
  QoQ % 4.35% 0.00% 4.55% -4.35% 0.00% 0.00% -
  Horiz. % 104.35% 100.00% 100.00% 95.65% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.53 2.62 2.61 2.37 1.88 0.80 2.91 -8.91%
  QoQ % -3.44% 0.38% 10.13% 26.06% 135.00% -72.51% -
  Horiz. % 86.94% 90.03% 89.69% 81.44% 64.60% 27.49% 100.00%
EPS 0.17 -0.11 -0.13 -0.15 0.07 0.04 0.12 26.16%
  QoQ % 254.55% 15.38% 13.33% -314.29% 75.00% -66.67% -
  Horiz. % 141.67% -91.67% -108.33% -125.00% 58.33% 33.33% 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 0.0709 0.0661 0.0638 0.0512 0.0542 0.0535 0.0534 20.82%
  QoQ % 7.26% 3.61% 24.61% -5.54% 1.31% 0.19% -
  Horiz. % 132.77% 123.78% 119.48% 95.88% 101.50% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2250 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 -
P/RPS 2.63 2.74 3.30 1.27 1.76 4.08 0.96 95.91%
  QoQ % -4.01% -16.97% 159.84% -27.84% -56.86% 325.00% -
  Horiz. % 273.96% 285.42% 343.75% 132.29% 183.33% 425.00% 100.00%
P/EPS 38.79 -67.57 -65.96 -20.31 46.67 87.50 23.78 38.61%
  QoQ % 157.41% -2.44% -224.77% -143.52% -46.66% 267.96% -
  Horiz. % 163.12% -284.15% -277.38% -85.41% 196.26% 367.96% 100.00%
EY 2.58 -1.48 -1.52 -4.92 2.14 1.14 4.21 -27.87%
  QoQ % 274.32% 2.63% 69.11% -329.91% 87.72% -72.92% -
  Horiz. % 61.28% -35.15% -36.10% -116.86% 50.83% 27.08% 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 0.94 1.09 1.35 0.59 0.61 0.61 0.52 48.45%
  QoQ % -13.76% -19.26% 128.81% -3.28% 0.00% 17.31% -
  Horiz. % 180.77% 209.62% 259.62% 113.46% 117.31% 117.31% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.2200 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 -
P/RPS 2.57 3.84 2.50 4.02 1.63 4.08 1.11 75.10%
  QoQ % -33.07% 53.60% -37.81% 146.63% -60.05% 267.57% -
  Horiz. % 231.53% 345.95% 225.23% 362.16% 146.85% 367.57% 100.00%
P/EPS 37.93 -94.59 -50.00 -64.06 43.33 87.50 27.74 23.22%
  QoQ % 140.10% -89.18% 21.95% -247.84% -50.48% 215.43% -
  Horiz. % 136.73% -340.99% -180.25% -230.93% 156.20% 315.43% 100.00%
EY 2.64 -1.06 -2.00 -1.56 2.31 1.14 3.60 -18.69%
  QoQ % 349.06% 47.00% -28.21% -167.53% 102.63% -68.33% -
  Horiz. % 73.33% -29.44% -55.56% -43.33% 64.17% 31.67% 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 0.92 1.52 1.02 1.86 0.57 0.61 0.61 31.55%
  QoQ % -39.47% 49.02% -45.16% 226.32% -6.56% 0.00% -
  Horiz. % 150.82% 249.18% 167.21% 304.92% 93.44% 100.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers