Highlights

[TIGER] QoQ Cumulative Quarter Result on 2013-03-31 [#0]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
31-Mar-2013
Profit Trend QoQ -     18.51%    YoY -     -385.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,788 3,715 33,136 34,251 34,118 31,033 24,555 -66.27%
  QoQ % 28.88% -88.79% -3.26% 0.39% 9.94% 26.38% -
  Horiz. % 19.50% 15.13% 134.95% 139.49% 138.95% 126.38% 100.00%
PBT 1,438 1,342 13,312 249 -1,540 -1,801 1,044 23.72%
  QoQ % 7.15% -89.92% 5,246.19% 116.17% 14.49% -272.51% -
  Horiz. % 137.74% 128.54% 1,275.10% 23.85% -147.51% -172.51% 100.00%
Tax -304 -304 -11,069 -1,640 -167 -146 -119 86.56%
  QoQ % 0.00% 97.25% -574.94% -882.04% -14.38% -22.69% -
  Horiz. % 255.46% 255.46% 9,301.68% 1,378.15% 140.34% 122.69% 100.00%
NP 1,134 1,038 2,243 -1,391 -1,707 -1,947 925 14.50%
  QoQ % 9.25% -53.72% 261.25% 18.51% 12.33% -310.49% -
  Horiz. % 122.59% 112.22% 242.49% -150.38% -184.54% -210.49% 100.00%
NP to SH 1,134 1,038 2,243 -1,391 -1,707 -1,947 925 14.50%
  QoQ % 9.25% -53.72% 261.25% 18.51% 12.33% -310.49% -
  Horiz. % 122.59% 112.22% 242.49% -150.38% -184.54% -210.49% 100.00%
Tax Rate 21.14 % 22.65 % 83.15 % 658.63 % - % - % 11.40 % 50.77%
  QoQ % -6.67% -72.76% -87.38% 0.00% 0.00% 0.00% -
  Horiz. % 185.44% 198.68% 729.39% 5,777.46% 0.00% 0.00% 100.00%
Total Cost 3,654 2,677 30,893 35,642 35,825 32,980 23,630 -71.09%
  QoQ % 36.50% -91.33% -13.32% -0.51% 8.63% 39.57% -
  Horiz. % 15.46% 11.33% 130.74% 150.83% 151.61% 139.57% 100.00%
Net Worth 166,319 92,266 92,813 86,467 83,534 66,928 70,916 76.25%
  QoQ % 80.26% -0.59% 7.34% 3.51% 24.81% -5.62% -
  Horiz. % 234.53% 130.11% 130.88% 121.93% 117.79% 94.38% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 166,319 92,266 92,813 86,467 83,534 66,928 70,916 76.25%
  QoQ % 80.26% -0.59% 7.34% 3.51% 24.81% -5.62% -
  Horiz. % 234.53% 130.11% 130.88% 121.93% 117.79% 94.38% 100.00%
NOSH 755,999 384,444 382,526 395,000 363,191 304,218 308,333 81.53%
  QoQ % 96.65% 0.50% -3.16% 8.76% 19.38% -1.33% -
  Horiz. % 245.19% 124.68% 124.06% 128.11% 117.79% 98.67% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.68 % 27.94 % 6.77 % -4.06 % -5.00 % -6.27 % 3.77 % 239.29%
  QoQ % -15.25% 312.70% 266.75% 18.80% 20.26% -266.31% -
  Horiz. % 628.12% 741.11% 179.58% -107.69% -132.63% -166.31% 100.00%
ROE 0.68 % 1.13 % 2.42 % -1.61 % -2.04 % -2.91 % 1.30 % -35.00%
  QoQ % -39.82% -53.31% 250.31% 21.08% 29.90% -323.85% -
  Horiz. % 52.31% 86.92% 186.15% -123.85% -156.92% -223.85% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.63 0.97 8.57 9.11 9.39 10.20 7.96 -81.48%
  QoQ % -35.05% -88.68% -5.93% -2.98% -7.94% 28.14% -
  Horiz. % 7.91% 12.19% 107.66% 114.45% 117.96% 128.14% 100.00%
EPS 0.15 0.27 0.58 -0.37 -0.47 0.64 0.30 -36.92%
  QoQ % -44.44% -53.45% 256.76% 21.28% -173.44% 113.33% -
  Horiz. % 50.00% 90.00% 193.33% -123.33% -156.67% 213.33% 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 0.2400 0.2400 0.2300 0.2300 0.2200 0.2300 -2.91%
  QoQ % -8.33% 0.00% 4.35% 0.00% 4.55% -4.35% -
  Horiz. % 95.65% 104.35% 104.35% 100.00% 100.00% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.33 0.25 2.26 2.33 2.32 2.11 1.67 -65.97%
  QoQ % 32.00% -88.94% -3.00% 0.43% 9.95% 26.35% -
  Horiz. % 19.76% 14.97% 135.33% 139.52% 138.92% 126.35% 100.00%
EPS 0.08 0.07 0.15 -0.09 -0.12 -0.13 0.06 21.08%
  QoQ % 14.29% -53.33% 266.67% 25.00% 7.69% -316.67% -
  Horiz. % 133.33% 116.67% 250.00% -150.00% -200.00% -216.67% 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 0.1132 0.0628 0.0632 0.0589 0.0569 0.0456 0.0483 76.17%
  QoQ % 80.25% -0.63% 7.30% 3.51% 24.78% -5.59% -
  Horiz. % 234.37% 130.02% 130.85% 121.95% 117.81% 94.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 0.1400 -
P/RPS 22.11 23.80 2.63 2.74 3.30 1.27 1.76 437.92%
  QoQ % -7.10% 804.94% -4.01% -16.97% 159.84% -27.84% -
  Horiz. % 1,256.25% 1,352.27% 149.43% 155.68% 187.50% 72.16% 100.00%
P/EPS 93.33 85.19 38.79 -67.57 -65.96 -20.31 46.67 58.53%
  QoQ % 9.56% 119.62% 157.41% -2.44% -224.77% -143.52% -
  Horiz. % 199.98% 182.54% 83.12% -144.78% -141.33% -43.52% 100.00%
EY 1.07 1.17 2.58 -1.48 -1.52 -4.92 2.14 -36.92%
  QoQ % -8.55% -54.65% 274.32% 2.63% 69.11% -329.91% -
  Horiz. % 50.00% 54.67% 120.56% -69.16% -71.03% -229.91% 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 0.64 0.96 0.94 1.09 1.35 0.59 0.61 3.24%
  QoQ % -33.33% 2.13% -13.76% -19.26% 128.81% -3.28% -
  Horiz. % 104.92% 157.38% 154.10% 178.69% 221.31% 96.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 0.1300 -
P/RPS 23.68 26.91 2.57 3.84 2.50 4.02 1.63 492.49%
  QoQ % -12.00% 947.08% -33.07% 53.60% -37.81% 146.63% -
  Horiz. % 1,452.76% 1,650.92% 157.67% 235.58% 153.37% 246.63% 100.00%
P/EPS 100.00 96.30 37.93 -94.59 -50.00 -64.06 43.33 74.37%
  QoQ % 3.84% 153.89% 140.10% -89.18% 21.95% -247.84% -
  Horiz. % 230.79% 222.25% 87.54% -218.30% -115.39% -147.84% 100.00%
EY 1.00 1.04 2.64 -1.06 -2.00 -1.56 2.31 -42.69%
  QoQ % -3.85% -60.61% 349.06% 47.00% -28.21% -167.53% -
  Horiz. % 43.29% 45.02% 114.29% -45.89% -86.58% -67.53% 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 0.68 1.08 0.92 1.52 1.02 1.86 0.57 12.45%
  QoQ % -37.04% 17.39% -39.47% 49.02% -45.16% 226.32% -
  Horiz. % 119.30% 189.47% 161.40% 266.67% 178.95% 326.32% 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
 
 

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