Highlights

[TIGER] QoQ Quarter Result on 2012-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -755.71%    YoY -     -599.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,885 133 3,085 6,478 14,110 10,445 17,526 1.36%
  QoQ % 13,347.37% -95.69% -52.38% -54.09% 35.09% -40.40% -
  Horiz. % 102.05% 0.76% 17.60% 36.96% 80.51% 59.60% 100.00%
PBT 13,063 1,789 261 -2,845 383 661 2,569 195.99%
  QoQ % 630.18% 585.44% 109.17% -842.82% -42.06% -74.27% -
  Horiz. % 508.49% 69.64% 10.16% -110.74% 14.91% 25.73% 100.00%
Tax -9,429 -1,473 -21 -27 55 -174 -2,287 157.34%
  QoQ % -540.12% -6,914.29% 22.22% -149.09% 131.61% 92.39% -
  Horiz. % 412.29% 64.41% 0.92% 1.18% -2.40% 7.61% 100.00%
NP 3,634 316 240 -2,872 438 487 282 450.51%
  QoQ % 1,050.00% 31.67% 108.36% -755.71% -10.06% 72.70% -
  Horiz. % 1,288.65% 112.06% 85.11% -1,018.44% 155.32% 172.70% 100.00%
NP to SH 3,634 316 240 -2,872 438 487 282 450.51%
  QoQ % 1,050.00% 31.67% 108.36% -755.71% -10.06% 72.70% -
  Horiz. % 1,288.65% 112.06% 85.11% -1,018.44% 155.32% 172.70% 100.00%
Tax Rate 72.18 % 82.34 % 8.05 % - % -14.36 % 26.32 % 89.02 % -13.06%
  QoQ % -12.34% 922.86% 0.00% 0.00% -154.56% -70.43% -
  Horiz. % 81.08% 92.50% 9.04% 0.00% -16.13% 29.57% 100.00%
Total Cost 14,251 -183 2,845 9,350 13,672 9,958 17,244 -11.94%
  QoQ % 7,887.43% -106.43% -69.57% -31.61% 37.30% -42.25% -
  Horiz. % 82.64% -1.06% 16.50% 54.22% 79.29% 57.75% 100.00%
Net Worth 91,806 90,850 78,857 67,217 71,957 70,006 75,199 14.24%
  QoQ % 1.05% 15.21% 17.32% -6.59% 2.79% -6.91% -
  Horiz. % 122.08% 120.81% 104.86% 89.38% 95.69% 93.09% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 91,806 90,850 78,857 67,217 71,957 70,006 75,199 14.24%
  QoQ % 1.05% 15.21% 17.32% -6.59% 2.79% -6.91% -
  Horiz. % 122.08% 120.81% 104.86% 89.38% 95.69% 93.09% 100.00%
NOSH 382,526 395,000 342,857 305,531 312,857 304,375 313,333 14.24%
  QoQ % -3.16% 15.21% 12.22% -2.34% 2.79% -2.86% -
  Horiz. % 122.08% 126.06% 109.42% 97.51% 99.85% 97.14% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.32 % 237.59 % 7.78 % -44.33 % 3.10 % 4.66 % 1.61 % 442.92%
  QoQ % -91.45% 2,953.86% 117.55% -1,530.00% -33.48% 189.44% -
  Horiz. % 1,262.11% 14,757.14% 483.23% -2,753.42% 192.55% 289.44% 100.00%
ROE 3.96 % 0.35 % 0.30 % -4.27 % 0.61 % 0.70 % 0.38 % 377.78%
  QoQ % 1,031.43% 16.67% 107.03% -800.00% -12.86% 84.21% -
  Horiz. % 1,042.11% 92.11% 78.95% -1,123.68% 160.53% 184.21% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.68 0.03 0.90 2.12 4.51 3.43 5.59 -11.18%
  QoQ % 15,500.00% -96.67% -57.55% -52.99% 31.49% -38.64% -
  Horiz. % 83.72% 0.54% 16.10% 37.92% 80.68% 61.36% 100.00%
EPS 0.95 0.08 0.07 -0.94 0.14 0.16 0.09 381.89%
  QoQ % 1,087.50% 14.29% 107.45% -771.43% -12.50% 77.78% -
  Horiz. % 1,055.56% 88.89% 77.78% -1,044.44% 155.56% 177.78% 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 0.2400 0.2300 0.2300 0.2200 0.2300 0.2300 0.2400 -
  QoQ % 4.35% 0.00% 4.55% -4.35% 0.00% -4.17% -
  Horiz. % 100.00% 95.83% 95.83% 91.67% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.22 0.01 0.21 0.44 0.96 0.71 1.19 1.68%
  QoQ % 12,100.00% -95.24% -52.27% -54.17% 35.21% -40.34% -
  Horiz. % 102.52% 0.84% 17.65% 36.97% 80.67% 59.66% 100.00%
EPS 0.25 0.02 0.02 -0.20 0.03 0.03 0.02 439.44%
  QoQ % 1,150.00% 0.00% 110.00% -766.67% 0.00% 50.00% -
  Horiz. % 1,250.00% 100.00% 100.00% -1,000.00% 150.00% 150.00% 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 0.0625 0.0619 0.0537 0.0458 0.0490 0.0477 0.0512 14.23%
  QoQ % 0.97% 15.27% 17.25% -6.53% 2.73% -6.84% -
  Horiz. % 122.07% 120.90% 104.88% 89.45% 95.70% 93.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2250 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 -
P/RPS 4.81 742.48 34.45 6.13 3.10 4.08 2.15 71.14%
  QoQ % -99.35% 2,055.24% 461.99% 97.74% -24.02% 89.77% -
  Horiz. % 223.72% 34,533.95% 1,602.33% 285.12% 144.19% 189.77% 100.00%
P/EPS 23.68 312.50 442.86 -13.83 100.00 87.50 133.33 -68.44%
  QoQ % -92.42% -29.44% 3,302.17% -113.83% 14.29% -34.37% -
  Horiz. % 17.76% 234.38% 332.15% -10.37% 75.00% 65.63% 100.00%
EY 4.22 0.32 0.23 -7.23 1.00 1.14 0.75 216.68%
  QoQ % 1,218.75% 39.13% 103.18% -823.00% -12.28% 52.00% -
  Horiz. % 562.67% 42.67% 30.67% -964.00% 133.33% 152.00% 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 0.94 1.09 1.35 0.59 0.61 0.61 0.50 52.38%
  QoQ % -13.76% -19.26% 128.81% -3.28% 0.00% 22.00% -
  Horiz. % 188.00% 218.00% 270.00% 118.00% 122.00% 122.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.2200 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 -
P/RPS 4.71 1,039.47 26.12 19.34 2.88 4.08 2.50 52.60%
  QoQ % -99.55% 3,879.59% 35.06% 571.53% -29.41% 63.20% -
  Horiz. % 188.40% 41,578.80% 1,044.80% 773.60% 115.20% 163.20% 100.00%
P/EPS 23.16 437.50 335.71 -43.62 92.86 87.50 155.56 -71.94%
  QoQ % -94.71% 30.32% 869.62% -146.97% 6.13% -43.75% -
  Horiz. % 14.89% 281.24% 215.81% -28.04% 59.69% 56.25% 100.00%
EY 4.32 0.23 0.30 -2.29 1.08 1.14 0.64 257.58%
  QoQ % 1,778.26% -23.33% 113.10% -312.04% -5.26% 78.12% -
  Horiz. % 675.00% 35.94% 46.88% -357.81% 168.75% 178.12% 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 0.92 1.52 1.02 1.86 0.57 0.61 0.58 36.05%
  QoQ % -39.47% 49.02% -45.16% 226.32% -6.56% 5.17% -
  Horiz. % 158.62% 262.07% 175.86% 320.69% 98.28% 105.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS