Highlights

[TIGER] QoQ Quarter Result on 2011-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -50.96%    YoY -     106.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,478 14,110 10,445 17,526 6,897 7,017 6,701 -2.23%
  QoQ % -54.09% 35.09% -40.40% 154.11% -1.71% 4.72% -
  Horiz. % 96.67% 210.57% 155.87% 261.54% 102.92% 104.72% 100.00%
PBT -2,845 383 661 2,569 1,514 1,600 370 -
  QoQ % -842.82% -42.06% -74.27% 69.68% -5.38% 332.43% -
  Horiz. % -768.92% 103.51% 178.65% 694.32% 409.19% 432.43% 100.00%
Tax -27 55 -174 -2,287 -939 -1,062 -247 -77.05%
  QoQ % -149.09% 131.61% 92.39% -143.56% 11.58% -329.96% -
  Horiz. % 10.93% -22.27% 70.45% 925.91% 380.16% 429.96% 100.00%
NP -2,872 438 487 282 575 538 123 -
  QoQ % -755.71% -10.06% 72.70% -50.96% 6.88% 337.40% -
  Horiz. % -2,334.96% 356.10% 395.93% 229.27% 467.48% 437.40% 100.00%
NP to SH -2,872 438 487 282 575 538 123 -
  QoQ % -755.71% -10.06% 72.70% -50.96% 6.88% 337.40% -
  Horiz. % -2,334.96% 356.10% 395.93% 229.27% 467.48% 437.40% 100.00%
Tax Rate - % -14.36 % 26.32 % 89.02 % 62.02 % 66.38 % 66.76 % -
  QoQ % 0.00% -154.56% -70.43% 43.53% -6.57% -0.57% -
  Horiz. % 0.00% -21.51% 39.42% 133.34% 92.90% 99.43% 100.00%
Total Cost 9,350 13,672 9,958 17,244 6,322 6,479 6,578 26.34%
  QoQ % -31.61% 37.30% -42.25% 172.76% -2.42% -1.51% -
  Horiz. % 142.14% 207.84% 151.38% 262.15% 96.11% 98.49% 100.00%
Net Worth 67,217 71,957 70,006 75,199 68,999 46,114 42,171 36.33%
  QoQ % -6.59% 2.79% -6.91% 8.99% 49.63% 9.35% -
  Horiz. % 159.39% 170.63% 166.00% 178.32% 163.62% 109.35% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 67,217 71,957 70,006 75,199 68,999 46,114 42,171 36.33%
  QoQ % -6.59% 2.79% -6.91% 8.99% 49.63% 9.35% -
  Horiz. % 159.39% 170.63% 166.00% 178.32% 163.62% 109.35% 100.00%
NOSH 305,531 312,857 304,375 313,333 287,499 192,142 175,714 44.45%
  QoQ % -2.34% 2.79% -2.86% 8.99% 49.63% 9.35% -
  Horiz. % 173.88% 178.05% 173.22% 178.32% 163.62% 109.35% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -44.33 % 3.10 % 4.66 % 1.61 % 8.34 % 7.67 % 1.84 % -
  QoQ % -1,530.00% -33.48% 189.44% -80.70% 8.74% 316.85% -
  Horiz. % -2,409.24% 168.48% 253.26% 87.50% 453.26% 416.85% 100.00%
ROE -4.27 % 0.61 % 0.70 % 0.38 % 0.83 % 1.17 % 0.29 % -
  QoQ % -800.00% -12.86% 84.21% -54.22% -29.06% 303.45% -
  Horiz. % -1,472.41% 210.34% 241.38% 131.03% 286.21% 403.45% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.12 4.51 3.43 5.59 2.40 3.65 3.81 -32.28%
  QoQ % -52.99% 31.49% -38.64% 132.92% -34.25% -4.20% -
  Horiz. % 55.64% 118.37% 90.03% 146.72% 62.99% 95.80% 100.00%
EPS -0.94 0.14 0.16 0.09 0.20 0.28 0.07 -
  QoQ % -771.43% -12.50% 77.78% -55.00% -28.57% 300.00% -
  Horiz. % -1,342.86% 200.00% 228.57% 128.57% 285.71% 400.00% 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 0.2200 0.2300 0.2300 0.2400 0.2400 0.2400 0.2400 -5.62%
  QoQ % -4.35% 0.00% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 95.83% 95.83% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.44 0.96 0.71 1.19 0.47 0.48 0.46 -2.91%
  QoQ % -54.17% 35.21% -40.34% 153.19% -2.08% 4.35% -
  Horiz. % 95.65% 208.70% 154.35% 258.70% 102.17% 104.35% 100.00%
EPS -0.20 0.03 0.03 0.02 0.04 0.04 0.01 -
  QoQ % -766.67% 0.00% 50.00% -50.00% 0.00% 300.00% -
  Horiz. % -2,000.00% 300.00% 300.00% 200.00% 400.00% 400.00% 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 0.0458 0.0490 0.0477 0.0512 0.0470 0.0314 0.0287 36.44%
  QoQ % -6.53% 2.73% -6.84% 8.94% 49.68% 9.41% -
  Horiz. % 159.58% 170.73% 166.20% 178.40% 163.76% 109.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 -
P/RPS 6.13 3.10 4.08 2.15 4.17 3.83 4.46 23.55%
  QoQ % 97.74% -24.02% 89.77% -48.44% 8.88% -14.13% -
  Horiz. % 137.44% 69.51% 91.48% 48.21% 93.50% 85.87% 100.00%
P/EPS -13.83 100.00 87.50 133.33 50.00 50.00 242.86 -
  QoQ % -113.83% 14.29% -34.37% 166.66% 0.00% -79.41% -
  Horiz. % -5.69% 41.18% 36.03% 54.90% 20.59% 20.59% 100.00%
EY -7.23 1.00 1.14 0.75 2.00 2.00 0.41 -
  QoQ % -823.00% -12.28% 52.00% -62.50% 0.00% 387.80% -
  Horiz. % -1,763.41% 243.90% 278.05% 182.93% 487.80% 487.80% 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 0.59 0.61 0.61 0.50 0.42 0.58 0.71 -11.58%
  QoQ % -3.28% 0.00% 22.00% 19.05% -27.59% -18.31% -
  Horiz. % 83.10% 85.92% 85.92% 70.42% 59.15% 81.69% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 -
Price 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 -
P/RPS 19.34 2.88 4.08 2.50 5.42 3.56 3.67 201.91%
  QoQ % 571.53% -29.41% 63.20% -53.87% 52.25% -3.00% -
  Horiz. % 526.98% 78.47% 111.17% 68.12% 147.68% 97.00% 100.00%
P/EPS -43.62 92.86 87.50 155.56 65.00 46.43 200.00 -
  QoQ % -146.97% 6.13% -43.75% 139.32% 40.00% -76.79% -
  Horiz. % -21.81% 46.43% 43.75% 77.78% 32.50% 23.22% 100.00%
EY -2.29 1.08 1.14 0.64 1.54 2.15 0.50 -
  QoQ % -312.04% -5.26% 78.12% -58.44% -28.37% 330.00% -
  Horiz. % -458.00% 216.00% 228.00% 128.00% 308.00% 430.00% 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 1.86 0.57 0.61 0.58 0.54 0.54 0.58 117.00%
  QoQ % 226.32% -6.56% 5.17% 7.41% 0.00% -6.90% -
  Horiz. % 320.69% 98.28% 105.17% 100.00% 93.10% 93.10% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

361  400  571  1039 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 HLT 1.65-0.02 
 CAREPLS 3.16+0.01 
 PHB 0.0250.00 
 LAMBO 0.03-0.005 
 MUIIND 0.135+0.015 
 PASUKGB 0.08+0.005 

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