Highlights

[TIGER] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     23.95%    YoY -     120.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,033 24,555 10,445 38,140 20,615 13,718 6,701 177.06%
  QoQ % 26.38% 135.09% -72.61% 85.01% 50.28% 104.72% -
  Horiz. % 463.11% 366.44% 155.87% 569.17% 307.64% 204.72% 100.00%
PBT -1,801 1,044 611 6,047 3,484 1,970 370 -
  QoQ % -272.51% 70.87% -89.90% 73.56% 76.85% 432.43% -
  Horiz. % -486.76% 282.16% 165.14% 1,634.32% 941.62% 532.43% 100.00%
Tax -146 -119 -124 -4,515 -2,248 -1,309 -247 -29.50%
  QoQ % -22.69% 4.03% 97.25% -100.85% -71.73% -429.96% -
  Horiz. % 59.11% 48.18% 50.20% 1,827.94% 910.12% 529.96% 100.00%
NP -1,947 925 487 1,532 1,236 661 123 -
  QoQ % -310.49% 89.94% -68.21% 23.95% 86.99% 437.40% -
  Horiz. % -1,582.93% 752.03% 395.93% 1,245.53% 1,004.88% 537.40% 100.00%
NP to SH -1,947 925 487 1,532 1,236 661 123 -
  QoQ % -310.49% 89.94% -68.21% 23.95% 86.99% 437.40% -
  Horiz. % -1,582.93% 752.03% 395.93% 1,245.53% 1,004.88% 537.40% 100.00%
Tax Rate - % 11.40 % 20.29 % 74.67 % 64.52 % 66.45 % 66.76 % -
  QoQ % 0.00% -43.81% -72.83% 15.73% -2.90% -0.46% -
  Horiz. % 0.00% 17.08% 30.39% 111.85% 96.64% 99.54% 100.00%
Total Cost 32,980 23,630 9,958 36,608 19,379 13,057 6,578 192.08%
  QoQ % 39.57% 137.30% -72.80% 88.91% 48.42% 98.49% -
  Horiz. % 501.37% 359.23% 151.38% 556.52% 294.60% 198.49% 100.00%
Net Worth 66,928 70,916 70,006 69,828 67,418 46,658 42,171 35.94%
  QoQ % -5.62% 1.30% 0.26% 3.57% 44.49% 10.64% -
  Horiz. % 158.70% 168.16% 166.00% 165.58% 159.87% 110.64% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,928 70,916 70,006 69,828 67,418 46,658 42,171 35.94%
  QoQ % -5.62% 1.30% 0.26% 3.57% 44.49% 10.64% -
  Horiz. % 158.70% 168.16% 166.00% 165.58% 159.87% 110.64% 100.00%
NOSH 304,218 308,333 304,375 303,600 280,909 194,411 175,714 44.04%
  QoQ % -1.33% 1.30% 0.26% 8.08% 44.49% 10.64% -
  Horiz. % 173.13% 175.47% 173.22% 172.78% 159.87% 110.64% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.27 % 3.77 % 4.66 % 4.02 % 6.00 % 4.82 % 1.84 % -
  QoQ % -266.31% -19.10% 15.92% -33.00% 24.48% 161.96% -
  Horiz. % -340.76% 204.89% 253.26% 218.48% 326.09% 261.96% 100.00%
ROE -2.91 % 1.30 % 0.70 % 2.19 % 1.83 % 1.42 % 0.29 % -
  QoQ % -323.85% 85.71% -68.04% 19.67% 28.87% 389.66% -
  Horiz. % -1,003.45% 448.28% 241.38% 755.17% 631.03% 489.66% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.20 7.96 3.43 12.56 7.34 7.06 3.81 92.46%
  QoQ % 28.14% 132.07% -72.69% 71.12% 3.97% 85.30% -
  Horiz. % 267.72% 208.92% 90.03% 329.66% 192.65% 185.30% 100.00%
EPS 0.64 0.30 0.16 0.50 0.44 0.34 0.07 335.48%
  QoQ % 113.33% 87.50% -68.00% 13.64% 29.41% 385.71% -
  Horiz. % 914.29% 428.57% 228.57% 714.29% 628.57% 485.71% 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 0.2300 0.2300 0.2300 0.2400 0.2400 0.2400 -5.62%
  QoQ % -4.35% 0.00% 0.00% -4.17% 0.00% 0.00% -
  Horiz. % 91.67% 95.83% 95.83% 95.83% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.16 1.71 0.73 2.65 1.43 0.95 0.47 175.65%
  QoQ % 26.32% 134.25% -72.45% 85.31% 50.53% 102.13% -
  Horiz. % 459.57% 363.83% 155.32% 563.83% 304.26% 202.13% 100.00%
EPS -0.14 0.06 0.03 0.11 0.09 0.05 0.01 -
  QoQ % -333.33% 100.00% -72.73% 22.22% 80.00% 400.00% -
  Horiz. % -1,400.00% 600.00% 300.00% 1,100.00% 900.00% 500.00% 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 0.0465 0.0493 0.0487 0.0485 0.0469 0.0324 0.0293 35.94%
  QoQ % -5.68% 1.23% 0.41% 3.41% 44.75% 10.58% -
  Horiz. % 158.70% 168.26% 166.21% 165.53% 160.07% 110.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 -
P/RPS 1.27 1.76 4.08 0.96 1.36 1.98 4.46 -56.62%
  QoQ % -27.84% -56.86% 325.00% -29.41% -31.31% -55.61% -
  Horiz. % 28.48% 39.46% 91.48% 21.52% 30.49% 44.39% 100.00%
P/EPS -20.31 46.67 87.50 23.78 22.73 41.18 242.86 -
  QoQ % -143.52% -46.66% 267.96% 4.62% -44.80% -83.04% -
  Horiz. % -8.36% 19.22% 36.03% 9.79% 9.36% 16.96% 100.00%
EY -4.92 2.14 1.14 4.21 4.40 2.43 0.41 -
  QoQ % -329.91% 87.72% -72.92% -4.32% 81.07% 492.68% -
  Horiz. % -1,200.00% 521.95% 278.05% 1,026.83% 1,073.17% 592.68% 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 0.59 0.61 0.61 0.52 0.42 0.58 0.71 -11.58%
  QoQ % -3.28% 0.00% 17.31% 23.81% -27.59% -18.31% -
  Horiz. % 83.10% 85.92% 85.92% 73.24% 59.15% 81.69% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 -
Price 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 -
P/RPS 4.02 1.63 4.08 1.11 1.77 1.84 3.67 6.24%
  QoQ % 146.63% -60.05% 267.57% -37.29% -3.80% -49.86% -
  Horiz. % 109.54% 44.41% 111.17% 30.25% 48.23% 50.14% 100.00%
P/EPS -64.06 43.33 87.50 27.74 29.55 38.24 200.00 -
  QoQ % -247.84% -50.48% 215.43% -6.13% -22.72% -80.88% -
  Horiz. % -32.03% 21.67% 43.75% 13.87% 14.77% 19.12% 100.00%
EY -1.56 2.31 1.14 3.60 3.38 2.62 0.50 -
  QoQ % -167.53% 102.63% -68.33% 6.51% 29.01% 424.00% -
  Horiz. % -312.00% 462.00% 228.00% 720.00% 676.00% 524.00% 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 1.86 0.57 0.61 0.61 0.54 0.54 0.58 117.00%
  QoQ % 226.32% -6.56% 0.00% 12.96% 0.00% -6.90% -
  Horiz. % 320.69% 98.28% 105.17% 105.17% 93.10% 93.10% 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