Highlights

[TIGER] QoQ Quarter Result on 2009-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -532.78%    YoY -     -1,692.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,303 2,083 719 2,781 7,195 433 3,979 -30.62%
  QoQ % 10.56% 189.71% -74.15% -61.35% 1,561.66% -89.12% -
  Horiz. % 57.88% 52.35% 18.07% 69.89% 180.82% 10.88% 100.00%
PBT -762 657 -3,136 -5,060 1,377 -926 -1,665 -40.70%
  QoQ % -215.98% 120.95% 38.02% -467.47% 248.70% 44.38% -
  Horiz. % 45.77% -39.46% 188.35% 303.90% -82.70% 55.62% 100.00%
Tax -12 -198 -701 347 -288 -65 -100 -75.77%
  QoQ % 93.94% 71.75% -302.02% 220.49% -343.08% 35.00% -
  Horiz. % 12.00% 198.00% 701.00% -347.00% 288.00% 65.00% 100.00%
NP -774 459 -3,837 -4,713 1,089 -991 -1,765 -42.37%
  QoQ % -268.63% 111.96% 18.59% -532.78% 209.89% 43.85% -
  Horiz. % 43.85% -26.01% 217.39% 267.03% -61.70% 56.15% 100.00%
NP to SH -774 459 -3,965 -4,713 1,089 -991 -1,765 -42.37%
  QoQ % -268.63% 111.58% 15.87% -532.78% 209.89% 43.85% -
  Horiz. % 43.85% -26.01% 224.65% 267.03% -61.70% 56.15% 100.00%
Tax Rate - % 30.14 % - % - % 20.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.07% 0.00% 0.00% 100.00% - -
Total Cost 3,077 1,624 4,556 7,494 6,106 1,424 5,744 -34.12%
  QoQ % 89.47% -64.35% -39.20% 22.73% 328.79% -75.21% -
  Horiz. % 53.57% 28.27% 79.32% 130.47% 106.30% 24.79% 100.00%
Net Worth 113,021 23,391 23,644 26,403 33,352 30,390 31,690 133.97%
  QoQ % 383.18% -1.07% -10.45% -20.84% 9.75% -4.10% -
  Horiz. % 356.64% 73.81% 74.61% 83.32% 105.24% 95.90% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,021 23,391 23,644 26,403 33,352 30,390 31,690 133.97%
  QoQ % 383.18% -1.07% -10.45% -20.84% 9.75% -4.10% -
  Horiz. % 356.64% 73.81% 74.61% 83.32% 105.24% 95.90% 100.00%
NOSH 43,977 44,134 45,470 44,005 46,975 44,044 44,014 -0.06%
  QoQ % -0.36% -2.94% 3.33% -6.32% 6.66% 0.07% -
  Horiz. % 99.91% 100.27% 103.31% 99.98% 106.73% 100.07% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -33.61 % 22.04 % -533.66 % -169.47 % 15.14 % -228.87 % -44.36 % -16.93%
  QoQ % -252.50% 104.13% -214.90% -1,219.35% 106.62% -415.94% -
  Horiz. % 75.77% -49.68% 1,203.02% 382.03% -34.13% 515.94% 100.00%
ROE -0.68 % 1.96 % -16.77 % -17.85 % 3.27 % -3.26 % -5.57 % -75.49%
  QoQ % -134.69% 111.69% 6.05% -645.87% 200.31% 41.47% -
  Horiz. % 12.21% -35.19% 301.08% 320.47% -58.71% 58.53% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.24 4.72 1.58 6.32 15.32 0.98 9.04 -30.55%
  QoQ % 11.02% 198.73% -75.00% -58.75% 1,463.27% -89.16% -
  Horiz. % 57.96% 52.21% 17.48% 69.91% 169.47% 10.84% 100.00%
EPS -1.76 1.04 -8.72 -10.71 2.48 -2.25 -4.01 -42.33%
  QoQ % -269.23% 111.93% 18.58% -531.85% 210.22% 43.89% -
  Horiz. % 43.89% -25.94% 217.46% 267.08% -61.85% 56.11% 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 2.5700 0.5300 0.5200 0.6000 0.7100 0.6900 0.7200 134.11%
  QoQ % 384.91% 1.92% -13.33% -15.49% 2.90% -4.17% -
  Horiz. % 356.94% 73.61% 72.22% 83.33% 98.61% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.16 0.14 0.05 0.19 0.49 0.03 0.27 -29.52%
  QoQ % 14.29% 180.00% -73.68% -61.22% 1,533.33% -88.89% -
  Horiz. % 59.26% 51.85% 18.52% 70.37% 181.48% 11.11% 100.00%
EPS -0.05 0.03 -0.27 -0.32 0.07 -0.07 -0.12 -44.30%
  QoQ % -266.67% 111.11% 15.62% -557.14% 200.00% 41.67% -
  Horiz. % 41.67% -25.00% 225.00% 266.67% -58.33% 58.33% 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 0.0770 0.0159 0.0161 0.0180 0.0227 0.0207 0.0216 133.90%
  QoQ % 384.28% -1.24% -10.56% -20.70% 9.66% -4.17% -
  Horiz. % 356.48% 73.61% 74.54% 83.33% 105.09% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2200 0.1900 0.2800 0.2200 0.2200 0.3200 0.2400 -
P/RPS 4.20 4.03 17.71 3.48 1.44 32.55 2.65 36.05%
  QoQ % 4.22% -77.24% 408.91% 141.67% -95.58% 1,128.30% -
  Horiz. % 158.49% 152.08% 668.30% 131.32% 54.34% 1,228.30% 100.00%
P/EPS -12.50 18.27 -3.21 -2.05 9.49 -14.22 -5.99 63.52%
  QoQ % -168.42% 669.16% -56.59% -121.60% 166.74% -137.40% -
  Horiz. % 208.68% -305.01% 53.59% 34.22% -158.43% 237.40% 100.00%
EY -8.00 5.47 -31.14 -48.68 10.54 -7.03 -16.71 -38.88%
  QoQ % -246.25% 117.57% 36.03% -561.86% 249.93% 57.93% -
  Horiz. % 47.88% -32.73% 186.36% 291.32% -63.08% 42.07% 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 0.09 0.36 0.54 0.37 0.31 0.46 0.33 -58.04%
  QoQ % -75.00% -33.33% 45.95% 19.35% -32.61% 39.39% -
  Horiz. % 27.27% 109.09% 163.64% 112.12% 93.94% 139.39% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.1200 0.1700 0.2200 0.2200 0.2100 0.2000 0.2900 -
P/RPS 2.29 3.60 13.91 3.48 1.37 20.34 3.21 -20.21%
  QoQ % -36.39% -74.12% 299.71% 154.01% -93.26% 533.64% -
  Horiz. % 71.34% 112.15% 433.33% 108.41% 42.68% 633.64% 100.00%
P/EPS -6.82 16.35 -2.52 -2.05 9.06 -8.89 -7.23 -3.83%
  QoQ % -141.71% 748.81% -22.93% -122.63% 201.91% -22.96% -
  Horiz. % 94.33% -226.14% 34.85% 28.35% -125.31% 122.96% 100.00%
EY -14.67 6.12 -39.64 -48.68 11.04 -11.25 -13.83 4.02%
  QoQ % -339.71% 115.44% 18.57% -540.94% 198.13% 18.66% -
  Horiz. % 106.07% -44.25% 286.62% 351.99% -79.83% 81.34% 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 0.05 0.32 0.42 0.37 0.30 0.29 0.40 -75.10%
  QoQ % -84.37% -23.81% 13.51% 23.33% 3.45% -27.50% -
  Horiz. % 12.50% 80.00% 105.00% 92.50% 75.00% 72.50% 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  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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