Highlights

[TIGER] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     12.33%    YoY -     -211.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,715 33,136 34,251 34,118 31,033 24,555 10,445 -49.77%
  QoQ % -88.79% -3.26% 0.39% 9.94% 26.38% 135.09% -
  Horiz. % 35.57% 317.24% 327.92% 326.64% 297.11% 235.09% 100.00%
PBT 1,342 13,312 249 -1,540 -1,801 1,044 611 68.89%
  QoQ % -89.92% 5,246.19% 116.17% 14.49% -272.51% 70.87% -
  Horiz. % 219.64% 2,178.72% 40.75% -252.05% -294.76% 170.87% 100.00%
Tax -304 -11,069 -1,640 -167 -146 -119 -124 81.72%
  QoQ % 97.25% -574.94% -882.04% -14.38% -22.69% 4.03% -
  Horiz. % 245.16% 8,926.61% 1,322.58% 134.68% 117.74% 95.97% 100.00%
NP 1,038 2,243 -1,391 -1,707 -1,947 925 487 65.54%
  QoQ % -53.72% 261.25% 18.51% 12.33% -310.49% 89.94% -
  Horiz. % 213.14% 460.57% -285.63% -350.51% -399.79% 189.94% 100.00%
NP to SH 1,038 2,243 -1,391 -1,707 -1,947 925 487 65.54%
  QoQ % -53.72% 261.25% 18.51% 12.33% -310.49% 89.94% -
  Horiz. % 213.14% 460.57% -285.63% -350.51% -399.79% 189.94% 100.00%
Tax Rate 22.65 % 83.15 % 658.63 % - % - % 11.40 % 20.29 % 7.60%
  QoQ % -72.76% -87.38% 0.00% 0.00% 0.00% -43.81% -
  Horiz. % 111.63% 409.81% 3,246.08% 0.00% 0.00% 56.19% 100.00%
Total Cost 2,677 30,893 35,642 35,825 32,980 23,630 9,958 -58.31%
  QoQ % -91.33% -13.32% -0.51% 8.63% 39.57% 137.30% -
  Horiz. % 26.88% 310.23% 357.92% 359.76% 331.19% 237.30% 100.00%
Net Worth 92,266 92,813 86,467 83,534 66,928 70,916 70,006 20.19%
  QoQ % -0.59% 7.34% 3.51% 24.81% -5.62% 1.30% -
  Horiz. % 131.80% 132.58% 123.51% 119.32% 95.60% 101.30% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 92,266 92,813 86,467 83,534 66,928 70,916 70,006 20.19%
  QoQ % -0.59% 7.34% 3.51% 24.81% -5.62% 1.30% -
  Horiz. % 131.80% 132.58% 123.51% 119.32% 95.60% 101.30% 100.00%
NOSH 384,444 382,526 395,000 363,191 304,218 308,333 304,375 16.83%
  QoQ % 0.50% -3.16% 8.76% 19.38% -1.33% 1.30% -
  Horiz. % 126.31% 125.68% 129.77% 119.32% 99.95% 101.30% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.94 % 6.77 % -4.06 % -5.00 % -6.27 % 3.77 % 4.66 % 229.68%
  QoQ % 312.70% 266.75% 18.80% 20.26% -266.31% -19.10% -
  Horiz. % 599.57% 145.28% -87.12% -107.30% -134.55% 80.90% 100.00%
ROE 1.13 % 2.42 % -1.61 % -2.04 % -2.91 % 1.30 % 0.70 % 37.57%
  QoQ % -53.31% 250.31% 21.08% 29.90% -323.85% 85.71% -
  Horiz. % 161.43% 345.71% -230.00% -291.43% -415.71% 185.71% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.97 8.57 9.11 9.39 10.20 7.96 3.43 -56.88%
  QoQ % -88.68% -5.93% -2.98% -7.94% 28.14% 132.07% -
  Horiz. % 28.28% 249.85% 265.60% 273.76% 297.38% 232.07% 100.00%
EPS 0.27 0.58 -0.37 -0.47 0.64 0.30 0.16 41.70%
  QoQ % -53.45% 256.76% 21.28% -173.44% 113.33% 87.50% -
  Horiz. % 168.75% 362.50% -231.25% -293.75% 400.00% 187.50% 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 0.2400 0.2300 0.2300 0.2200 0.2300 0.2300 2.88%
  QoQ % 0.00% 4.35% 0.00% 4.55% -4.35% 0.00% -
  Horiz. % 104.35% 104.35% 100.00% 100.00% 95.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.25 2.26 2.33 2.32 2.11 1.67 0.71 -50.10%
  QoQ % -88.94% -3.00% 0.43% 9.95% 26.35% 135.21% -
  Horiz. % 35.21% 318.31% 328.17% 326.76% 297.18% 235.21% 100.00%
EPS 0.07 0.15 -0.09 -0.12 -0.13 0.06 0.03 75.83%
  QoQ % -53.33% 266.67% 25.00% 7.69% -316.67% 100.00% -
  Horiz. % 233.33% 500.00% -300.00% -400.00% -433.33% 200.00% 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 0.0628 0.0632 0.0589 0.0569 0.0456 0.0483 0.0477 20.10%
  QoQ % -0.63% 7.30% 3.51% 24.78% -5.59% 1.26% -
  Horiz. % 131.66% 132.49% 123.48% 119.29% 95.60% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2300 0.2250 0.2500 0.3100 0.1300 0.1400 0.1400 -
P/RPS 23.80 2.63 2.74 3.30 1.27 1.76 4.08 223.70%
  QoQ % 804.94% -4.01% -16.97% 159.84% -27.84% -56.86% -
  Horiz. % 583.33% 64.46% 67.16% 80.88% 31.13% 43.14% 100.00%
P/EPS 85.19 38.79 -67.57 -65.96 -20.31 46.67 87.50 -1.77%
  QoQ % 119.62% 157.41% -2.44% -224.77% -143.52% -46.66% -
  Horiz. % 97.36% 44.33% -77.22% -75.38% -23.21% 53.34% 100.00%
EY 1.17 2.58 -1.48 -1.52 -4.92 2.14 1.14 1.75%
  QoQ % -54.65% 274.32% 2.63% 69.11% -329.91% 87.72% -
  Horiz. % 102.63% 226.32% -129.82% -133.33% -431.58% 187.72% 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 0.96 0.94 1.09 1.35 0.59 0.61 0.61 35.26%
  QoQ % 2.13% -13.76% -19.26% 128.81% -3.28% 0.00% -
  Horiz. % 157.38% 154.10% 178.69% 221.31% 96.72% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.2600 0.2200 0.3500 0.2350 0.4100 0.1300 0.1400 -
P/RPS 26.91 2.57 3.84 2.50 4.02 1.63 4.08 251.29%
  QoQ % 947.08% -33.07% 53.60% -37.81% 146.63% -60.05% -
  Horiz. % 659.56% 62.99% 94.12% 61.27% 98.53% 39.95% 100.00%
P/EPS 96.30 37.93 -94.59 -50.00 -64.06 43.33 87.50 6.59%
  QoQ % 153.89% 140.10% -89.18% 21.95% -247.84% -50.48% -
  Horiz. % 110.06% 43.35% -108.10% -57.14% -73.21% 49.52% 100.00%
EY 1.04 2.64 -1.06 -2.00 -1.56 2.31 1.14 -5.93%
  QoQ % -60.61% 349.06% 47.00% -28.21% -167.53% 102.63% -
  Horiz. % 91.23% 231.58% -92.98% -175.44% -136.84% 202.63% 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 1.08 0.92 1.52 1.02 1.86 0.57 0.61 46.30%
  QoQ % 17.39% -39.47% 49.02% -45.16% 226.32% -6.56% -
  Horiz. % 177.05% 150.82% 249.18% 167.21% 304.92% 93.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

169  611  536  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.71+0.11 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 KGROUP-OR 0.0050.00 
 LUSTER 0.17-0.005 
 MAHSING 1.03-0.01 
 XOX 0.1050.00 
 AT 0.085+0.005 
 KANGER 0.1750.00 
 ESCERAM 0.625-0.09 

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!
PARTNERS & BROKERS