Highlights

[TIGER] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     101.63%    YoY -     -73.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,140 20,615 13,718 6,701 10,655 9,177 4,386 321.21%
  QoQ % 85.01% 50.28% 104.72% -37.11% 16.11% 109.23% -
  Horiz. % 869.59% 470.02% 312.77% 152.78% 242.93% 209.23% 100.00%
PBT 6,047 3,484 1,970 370 -7,192 -2,116 -105 -
  QoQ % 73.56% 76.85% 432.43% 105.14% -239.89% -1,915.24% -
  Horiz. % -5,759.05% -3,318.10% -1,876.19% -352.38% 6,849.52% 2,015.24% 100.00%
Tax -4,515 -2,248 -1,309 -247 -368 -210 -210 668.89%
  QoQ % -100.85% -71.73% -429.96% 32.88% -75.24% 0.00% -
  Horiz. % 2,150.00% 1,070.48% 623.33% 117.62% 175.24% 100.00% 100.00%
NP 1,532 1,236 661 123 -7,560 -2,326 -315 -
  QoQ % 23.95% 86.99% 437.40% 101.63% -225.02% -638.41% -
  Horiz. % -486.35% -392.38% -209.84% -39.05% 2,400.00% 738.41% 100.00%
NP to SH 1,532 1,236 661 123 -7,560 -2,326 -315 -
  QoQ % 23.95% 86.99% 437.40% 101.63% -225.02% -638.41% -
  Horiz. % -486.35% -392.38% -209.84% -39.05% 2,400.00% 738.41% 100.00%
Tax Rate 74.67 % 64.52 % 66.45 % 66.76 % - % - % - % -
  QoQ % 15.73% -2.90% -0.46% 0.00% 0.00% 0.00% -
  Horiz. % 111.85% 96.64% 99.54% 100.00% - - -
Total Cost 36,608 19,379 13,057 6,578 18,215 11,503 4,701 291.41%
  QoQ % 88.91% 48.42% 98.49% -63.89% 58.35% 144.69% -
  Horiz. % 778.73% 412.23% 277.75% 139.93% 387.47% 244.69% 100.00%
Net Worth 69,828 67,418 46,658 42,171 8,448 10,380 112,437 -27.15%
  QoQ % 3.57% 44.49% 10.64% 399.14% -18.61% -90.77% -
  Horiz. % 62.10% 59.96% 41.50% 37.51% 7.51% 9.23% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 69,828 67,418 46,658 42,171 8,448 10,380 112,437 -27.15%
  QoQ % 3.57% 44.49% 10.64% 399.14% -18.61% -90.77% -
  Horiz. % 62.10% 59.96% 41.50% 37.51% 7.51% 9.23% 100.00%
NOSH 303,600 280,909 194,411 175,714 35,203 38,446 43,749 262.54%
  QoQ % 8.08% 44.49% 10.64% 399.14% -8.43% -12.12% -
  Horiz. % 693.94% 642.08% 444.37% 401.63% 80.46% 87.88% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.02 % 6.00 % 4.82 % 1.84 % -70.95 % -25.35 % -7.18 % -
  QoQ % -33.00% 24.48% 161.96% 102.59% -179.88% -253.06% -
  Horiz. % -55.99% -83.57% -67.13% -25.63% 988.16% 353.06% 100.00%
ROE 2.19 % 1.83 % 1.42 % 0.29 % -89.48 % -22.41 % -0.28 % -
  QoQ % 19.67% 28.87% 389.66% 100.32% -299.29% -7,903.57% -
  Horiz. % -782.14% -653.57% -507.14% -103.57% 31,957.14% 8,003.57% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.56 7.34 7.06 3.81 30.27 23.87 10.03 16.13%
  QoQ % 71.12% 3.97% 85.30% -87.41% 26.81% 137.99% -
  Horiz. % 125.22% 73.18% 70.39% 37.99% 301.79% 237.99% 100.00%
EPS 0.50 0.44 0.34 0.07 -4.11 -6.05 -0.72 -
  QoQ % 13.64% 29.41% 385.71% 101.70% 32.07% -740.28% -
  Horiz. % -69.44% -61.11% -47.22% -9.72% 570.83% 840.28% 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 0.2300 0.2400 0.2400 0.2400 0.2400 0.2700 2.5700 -79.90%
  QoQ % -4.17% 0.00% 0.00% 0.00% -11.11% -89.49% -
  Horiz. % 8.95% 9.34% 9.34% 9.34% 9.34% 10.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.60 1.40 0.93 0.46 0.73 0.62 0.30 320.27%
  QoQ % 85.71% 50.54% 102.17% -36.99% 17.74% 106.67% -
  Horiz. % 866.67% 466.67% 310.00% 153.33% 243.33% 206.67% 100.00%
EPS 0.10 0.08 0.05 0.01 -0.51 -0.16 -0.02 -
  QoQ % 25.00% 60.00% 400.00% 101.96% -218.75% -700.00% -
  Horiz. % -500.00% -400.00% -250.00% -50.00% 2,550.00% 800.00% 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 0.0475 0.0459 0.0318 0.0287 0.0058 0.0071 0.0766 -27.22%
  QoQ % 3.49% 44.34% 10.80% 394.83% -18.31% -90.73% -
  Horiz. % 62.01% 59.92% 41.51% 37.47% 7.57% 9.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1200 0.1000 0.1400 0.1700 0.1400 0.1200 0.2200 -
P/RPS 0.96 1.36 1.98 4.46 0.46 0.50 2.19 -42.21%
  QoQ % -29.41% -31.31% -55.61% 869.57% -8.00% -77.17% -
  Horiz. % 43.84% 62.10% 90.41% 203.65% 21.00% 22.83% 100.00%
P/EPS 23.78 22.73 41.18 242.86 -0.65 -1.98 -30.56 -
  QoQ % 4.62% -44.80% -83.04% 37,463.08% 67.17% 93.52% -
  Horiz. % -77.81% -74.38% -134.75% -794.70% 2.13% 6.48% 100.00%
EY 4.21 4.40 2.43 0.41 -153.39 -50.42 -3.27 -
  QoQ % -4.32% 81.07% 492.68% 100.27% -204.22% -1,441.90% -
  Horiz. % -128.75% -134.56% -74.31% -12.54% 4,690.83% 1,541.90% 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 0.52 0.42 0.58 0.71 0.58 0.44 0.09 220.96%
  QoQ % 23.81% -27.59% -18.31% 22.41% 31.82% 388.89% -
  Horiz. % 577.78% 466.67% 644.44% 788.89% 644.44% 488.89% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.1400 0.1300 0.1300 0.1400 0.1600 0.1600 0.1200 -
P/RPS 1.11 1.77 1.84 3.67 0.53 0.67 1.20 -5.05%
  QoQ % -37.29% -3.80% -49.86% 592.45% -20.90% -44.17% -
  Horiz. % 92.50% 147.50% 153.33% 305.83% 44.17% 55.83% 100.00%
P/EPS 27.74 29.55 38.24 200.00 -0.75 -2.64 -16.67 -
  QoQ % -6.13% -22.72% -80.88% 26,766.67% 71.59% 84.16% -
  Horiz. % -166.41% -177.26% -229.39% -1,199.76% 4.50% 15.84% 100.00%
EY 3.60 3.38 2.62 0.50 -134.22 -37.81 -6.00 -
  QoQ % 6.51% 29.01% 424.00% 100.37% -254.99% -530.17% -
  Horiz. % -60.00% -56.33% -43.67% -8.33% 2,237.00% 630.17% 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 0.61 0.54 0.54 0.58 0.67 0.59 0.05 427.55%
  QoQ % 12.96% 0.00% -6.90% -13.43% 13.56% 1,080.00% -
  Horiz. % 1,220.00% 1,080.00% 1,080.00% 1,160.00% 1,340.00% 1,180.00% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+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!
PARTNERS & BROKERS