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 - 1,468,640
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.11 1.67 0.71 2.60 1.40 0.93 0.46 175.30%
  QoQ % 26.35% 135.21% -72.69% 85.71% 50.54% 102.17% -
  Horiz. % 458.70% 363.04% 154.35% 565.22% 304.35% 202.17% 100.00%
EPS -0.13 0.06 0.03 0.10 0.08 0.05 0.01 -
  QoQ % -316.67% 100.00% -70.00% 25.00% 60.00% 400.00% -
  Horiz. % -1,300.00% 600.00% 300.00% 1,000.00% 800.00% 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 0.0456 0.0483 0.0477 0.0475 0.0459 0.0318 0.0287 36.05%
  QoQ % -5.59% 1.26% 0.42% 3.49% 44.34% 10.80% -
  Horiz. % 158.89% 168.29% 166.20% 165.51% 159.93% 110.80% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS