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 - 1,438,460
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.65 1.43 0.95 0.47 0.74 0.64 0.30 325.62%
  QoQ % 85.31% 50.53% 102.13% -36.49% 15.63% 113.33% -
  Horiz. % 883.33% 476.67% 316.67% 156.67% 246.67% 213.33% 100.00%
EPS 0.11 0.09 0.05 0.01 -0.53 -0.16 -0.02 -
  QoQ % 22.22% 80.00% 400.00% 101.89% -231.25% -700.00% -
  Horiz. % -550.00% -450.00% -250.00% -50.00% 2,650.00% 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 0.0485 0.0469 0.0324 0.0293 0.0059 0.0072 0.0782 -27.21%
  QoQ % 3.41% 44.75% 10.58% 396.61% -18.06% -90.79% -
  Horiz. % 62.02% 59.97% 41.43% 37.47% 7.54% 9.21% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers