Highlights

[TIGER] QoQ Quarter Result on 2011-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     6.88%    YoY -     128.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,110 10,445 17,526 6,897 7,017 6,701 1,283 395.26%
  QoQ % 35.09% -40.40% 154.11% -1.71% 4.72% 422.29% -
  Horiz. % 1,099.77% 814.11% 1,366.02% 537.57% 546.92% 522.29% 100.00%
PBT 383 661 2,569 1,514 1,600 370 -4,566 -
  QoQ % -42.06% -74.27% 69.68% -5.38% 332.43% 108.10% -
  Horiz. % -8.39% -14.48% -56.26% -33.16% -35.04% -8.10% 100.00%
Tax 55 -174 -2,287 -939 -1,062 -247 -97 -
  QoQ % 131.61% 92.39% -143.56% 11.58% -329.96% -154.64% -
  Horiz. % -56.70% 179.38% 2,357.73% 968.04% 1,094.85% 254.64% 100.00%
NP 438 487 282 575 538 123 -4,663 -
  QoQ % -10.06% 72.70% -50.96% 6.88% 337.40% 102.64% -
  Horiz. % -9.39% -10.44% -6.05% -12.33% -11.54% -2.64% 100.00%
NP to SH 438 487 282 575 538 123 -4,141 -
  QoQ % -10.06% 72.70% -50.96% 6.88% 337.40% 102.97% -
  Horiz. % -10.58% -11.76% -6.81% -13.89% -12.99% -2.97% 100.00%
Tax Rate -14.36 % 26.32 % 89.02 % 62.02 % 66.38 % 66.76 % - % -
  QoQ % -154.56% -70.43% 43.53% -6.57% -0.57% 0.00% -
  Horiz. % -21.51% 39.42% 133.34% 92.90% 99.43% 100.00% -
Total Cost 13,672 9,958 17,244 6,322 6,479 6,578 5,946 74.30%
  QoQ % 37.30% -42.25% 172.76% -2.42% -1.51% 10.63% -
  Horiz. % 229.94% 167.47% 290.01% 106.32% 108.96% 110.63% 100.00%
Net Worth 71,957 70,006 75,199 68,999 46,114 42,171 8,451 317.52%
  QoQ % 2.79% -6.91% 8.99% 49.63% 9.35% 399.01% -
  Horiz. % 851.46% 828.38% 889.83% 816.47% 545.67% 499.01% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 71,957 70,006 75,199 68,999 46,114 42,171 8,451 317.52%
  QoQ % 2.79% -6.91% 8.99% 49.63% 9.35% 399.01% -
  Horiz. % 851.46% 828.38% 889.83% 816.47% 545.67% 499.01% 100.00%
NOSH 312,857 304,375 313,333 287,499 192,142 175,714 35,212 329.55%
  QoQ % 2.79% -2.86% 8.99% 49.63% 9.35% 399.01% -
  Horiz. % 888.48% 864.39% 889.83% 816.47% 545.67% 499.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.10 % 4.66 % 1.61 % 8.34 % 7.67 % 1.84 % -363.45 % -
  QoQ % -33.48% 189.44% -80.70% 8.74% 316.85% 100.51% -
  Horiz. % -0.85% -1.28% -0.44% -2.29% -2.11% -0.51% 100.00%
ROE 0.61 % 0.70 % 0.38 % 0.83 % 1.17 % 0.29 % -49.00 % -
  QoQ % -12.86% 84.21% -54.22% -29.06% 303.45% 100.59% -
  Horiz. % -1.24% -1.43% -0.78% -1.69% -2.39% -0.59% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.51 3.43 5.59 2.40 3.65 3.81 3.64 15.37%
  QoQ % 31.49% -38.64% 132.92% -34.25% -4.20% 4.67% -
  Horiz. % 123.90% 94.23% 153.57% 65.93% 100.27% 104.67% 100.00%
EPS 0.14 0.16 0.09 0.20 0.28 0.07 -11.76 -
  QoQ % -12.50% 77.78% -55.00% -28.57% 300.00% 100.60% -
  Horiz. % -1.19% -1.36% -0.77% -1.70% -2.38% -0.60% 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 0.2300 0.2400 0.2400 0.2400 0.2400 0.2400 -2.80%
  QoQ % 0.00% -4.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 95.83% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.08 0.80 1.34 0.53 0.54 0.51 0.10 389.30%
  QoQ % 35.00% -40.30% 152.83% -1.85% 5.88% 410.00% -
  Horiz. % 1,080.00% 800.00% 1,340.00% 530.00% 540.00% 510.00% 100.00%
EPS 0.03 0.04 0.02 0.04 0.04 0.01 -0.32 -
  QoQ % -25.00% 100.00% -50.00% 0.00% 300.00% 103.12% -
  Horiz. % -9.38% -12.50% -6.25% -12.50% -12.50% -3.12% 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 0.0550 0.0535 0.0575 0.0527 0.0352 0.0322 0.0065 315.78%
  QoQ % 2.80% -6.96% 9.11% 49.72% 9.32% 395.38% -
  Horiz. % 846.15% 823.08% 884.62% 810.77% 541.54% 495.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 0.1400 -
P/RPS 3.10 4.08 2.15 4.17 3.83 4.46 3.84 -13.31%
  QoQ % -24.02% 89.77% -48.44% 8.88% -14.13% 16.15% -
  Horiz. % 80.73% 106.25% 55.99% 108.59% 99.74% 116.15% 100.00%
P/EPS 100.00 87.50 133.33 50.00 50.00 242.86 -1.19 -
  QoQ % 14.29% -34.37% 166.66% 0.00% -79.41% 20,508.40% -
  Horiz. % -8,403.36% -7,352.94% -11,204.20% -4,201.68% -4,201.68% -20,408.40% 100.00%
EY 1.00 1.14 0.75 2.00 2.00 0.41 -84.00 -
  QoQ % -12.28% 52.00% -62.50% 0.00% 387.80% 100.49% -
  Horiz. % -1.19% -1.36% -0.89% -2.38% -2.38% -0.49% 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 0.61 0.50 0.42 0.58 0.71 0.58 3.42%
  QoQ % 0.00% 22.00% 19.05% -27.59% -18.31% 22.41% -
  Horiz. % 105.17% 105.17% 86.21% 72.41% 100.00% 122.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 -
Price 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 0.1600 -
P/RPS 2.88 4.08 2.50 5.42 3.56 3.67 4.39 -24.52%
  QoQ % -29.41% 63.20% -53.87% 52.25% -3.00% -16.40% -
  Horiz. % 65.60% 92.94% 56.95% 123.46% 81.09% 83.60% 100.00%
P/EPS 92.86 87.50 155.56 65.00 46.43 200.00 -1.36 -
  QoQ % 6.13% -43.75% 139.32% 40.00% -76.79% 14,805.88% -
  Horiz. % -6,827.94% -6,433.82% -11,438.23% -4,779.41% -3,413.97% -14,705.88% 100.00%
EY 1.08 1.14 0.64 1.54 2.15 0.50 -73.50 -
  QoQ % -5.26% 78.12% -58.44% -28.37% 330.00% 100.68% -
  Horiz. % -1.47% -1.55% -0.87% -2.10% -2.93% -0.68% 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 0.57 0.61 0.58 0.54 0.54 0.58 0.67 -10.22%
  QoQ % -6.56% 5.17% 7.41% 0.00% -6.90% -13.43% -
  Horiz. % 85.07% 91.04% 86.57% 80.60% 80.60% 86.57% 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.
 


 

224  124  430  1484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.0850.00 
 HSI-C7K 0.265+0.025 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers