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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS