[TIGER] QoQ Cumulative Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 19,049 16,989 14,515 8,365 3,497 10,984 9,180 62.61% QoQ % 12.13% 17.04% 73.52% 139.21% -68.16% 19.65% - Horiz. % 207.51% 185.07% 158.12% 91.12% 38.09% 119.65% 100.00%
PBT -665 36 -144 569 67 -4,127 -839 -14.34% QoQ % -1,947.22% 125.00% -125.31% 749.25% 101.62% -391.90% - Horiz. % 79.26% -4.29% 17.16% -67.82% -7.99% 491.90% 100.00%
Tax 0 -1 0 -1 0 420 88 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 377.27% - Horiz. % 0.00% -1.14% 0.00% -1.14% 0.00% 477.27% 100.00%
NP -665 35 -144 568 67 -3,707 -751 -7.78% QoQ % -2,000.00% 124.31% -125.35% 747.76% 101.81% -393.61% - Horiz. % 88.55% -4.66% 19.17% -75.63% -8.92% 493.61% 100.00%
NP to SH -665 35 -144 568 67 -3,707 -751 -7.78% QoQ % -2,000.00% 124.31% -125.35% 747.76% 101.81% -393.61% - Horiz. % 88.55% -4.66% 19.17% -75.63% -8.92% 493.61% 100.00%
Tax Rate - % 2.78 % - % 0.18 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,544.44% 0.00% 100.00% - - -
Total Cost 19,714 16,954 14,659 7,797 3,430 14,691 9,931 57.88% QoQ % 16.28% 15.66% 88.01% 127.32% -76.65% 47.93% - Horiz. % 198.51% 170.72% 147.61% 78.51% 34.54% 147.93% 100.00%
Net Worth 296,139 302,007 297,919 274,832 235,511 229,057 223,428 20.64% QoQ % -1.94% 1.37% 8.40% 16.70% 2.82% 2.52% - Horiz. % 132.54% 135.17% 133.34% 123.01% 105.41% 102.52% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 296,139 302,007 297,919 274,832 235,511 229,057 223,428 20.64% QoQ % -1.94% 1.37% 8.40% 16.70% 2.82% 2.52% - Horiz. % 132.54% 135.17% 133.34% 123.01% 105.41% 102.52% 100.00%
NOSH 1,096,812 888,257 763,896 597,463 490,649 409,032 1,718,678 -25.86% QoQ % 23.48% 16.28% 27.86% 21.77% 19.95% -76.20% - Horiz. % 63.82% 51.68% 44.45% 34.76% 28.55% 23.80% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.49 % 0.21 % -0.99 % 6.79 % 1.92 % -33.75 % -8.18 % -43.30% QoQ % -1,761.90% 121.21% -114.58% 253.65% 105.69% -312.59% - Horiz. % 42.67% -2.57% 12.10% -83.01% -23.47% 412.59% 100.00%
ROE -0.22 % 0.01 % -0.05 % 0.21 % 0.03 % -1.62 % -0.34 % -25.17% QoQ % -2,300.00% 120.00% -123.81% 600.00% 101.85% -376.47% - Horiz. % 64.71% -2.94% 14.71% -61.76% -8.82% 476.47% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.74 1.91 1.90 1.40 0.71 2.69 0.53 120.73% QoQ % -8.90% 0.53% 35.71% 97.18% -73.61% 407.55% - Horiz. % 328.30% 360.38% 358.49% 264.15% 133.96% 507.55% 100.00%
EPS -0.06 0.00 -0.02 0.10 0.01 -0.91 -0.04 31.00% QoQ % 0.00% 0.00% -120.00% 900.00% 101.10% -2,175.00% - Horiz. % 150.00% -0.00% 50.00% -250.00% -25.00% 2,275.00% 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 0.2700 0.3400 0.3900 0.4600 0.4800 0.5600 0.1300 62.71% QoQ % -20.59% -12.82% -15.22% -4.17% -14.29% 330.77% - Horiz. % 207.69% 261.54% 300.00% 353.85% 369.23% 430.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.32 1.18 1.01 0.58 0.24 0.76 0.64 61.96% QoQ % 11.86% 16.83% 74.14% 141.67% -68.42% 18.75% - Horiz. % 206.25% 184.38% 157.81% 90.62% 37.50% 118.75% 100.00%
EPS -0.05 0.00 -0.01 0.04 0.00 -0.26 -0.05 - QoQ % 0.00% 0.00% -125.00% 0.00% 0.00% -420.00% - Horiz. % 100.00% -0.00% 20.00% -80.00% -0.00% 520.00% 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 0.2059 0.2100 0.2071 0.1911 0.1637 0.1592 0.1553 20.67% QoQ % -1.95% 1.40% 8.37% 16.74% 2.83% 2.51% - Horiz. % 132.58% 135.22% 133.35% 123.05% 105.41% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0500 0.0550 0.0700 0.0900 0.0700 0.1000 0.0300 -
P/RPS 2.88 2.88 3.68 6.43 9.82 3.72 5.62 -35.94% QoQ % 0.00% -21.74% -42.77% -34.52% 163.98% -33.81% - Horiz. % 51.25% 51.25% 65.48% 114.41% 174.73% 66.19% 100.00%
P/EPS -82.47 1,395.83 -371.34 94.67 512.62 -11.03 -68.66 12.98% QoQ % -105.91% 475.89% -492.25% -81.53% 4,747.51% 83.94% - Horiz. % 120.11% -2,032.96% 540.84% -137.88% -746.61% 16.06% 100.00%
EY -1.21 0.07 -0.27 1.06 0.20 -9.06 -1.46 -11.76% QoQ % -1,828.57% 125.93% -125.47% 430.00% 102.21% -520.55% - Horiz. % 82.88% -4.79% 18.49% -72.60% -13.70% 620.55% 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 0.19 0.16 0.18 0.20 0.15 0.18 0.23 -11.95% QoQ % 18.75% -11.11% -10.00% 33.33% -16.67% -21.74% - Horiz. % 82.61% 69.57% 78.26% 86.96% 65.22% 78.26% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.0750 0.0550 0.0500 0.0750 0.0900 0.0800 0.0250 -
P/RPS 4.32 2.88 2.63 5.36 12.63 2.98 4.68 -5.19% QoQ % 50.00% 9.51% -50.93% -57.56% 323.83% -36.32% - Horiz. % 92.31% 61.54% 56.20% 114.53% 269.87% 63.68% 100.00%
P/EPS -123.70 1,395.83 -265.24 78.89 659.08 -8.83 -57.21 67.13% QoQ % -108.86% 626.25% -436.21% -88.03% 7,564.10% 84.57% - Horiz. % 216.22% -2,439.84% 463.63% -137.90% -1,152.04% 15.43% 100.00%
EY -0.81 0.07 -0.38 1.27 0.15 -11.33 -1.75 -40.14% QoQ % -1,257.14% 118.42% -129.92% 746.67% 101.32% -547.43% - Horiz. % 46.29% -4.00% 21.71% -72.57% -8.57% 647.43% 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 0.28 0.16 0.13 0.16 0.19 0.14 0.19 29.47% QoQ % 75.00% 23.08% -18.75% -15.79% 35.71% -26.32% - Horiz. % 147.37% 84.21% 68.42% 84.21% 100.00% 73.68% 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.
Comment
2nd Qtr_Tiger Synergy Bhd Financial Report-31.12.2018.pdf 
