Highlights

[TIGER] QoQ Quarter Result on 2012-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     72.70%    YoY -     295.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,085 6,478 14,110 10,445 17,526 6,897 7,017 -42.04%
  QoQ % -52.38% -54.09% 35.09% -40.40% 154.11% -1.71% -
  Horiz. % 43.96% 92.32% 201.08% 148.85% 249.76% 98.29% 100.00%
PBT 261 -2,845 383 661 2,569 1,514 1,600 -69.98%
  QoQ % 109.17% -842.82% -42.06% -74.27% 69.68% -5.38% -
  Horiz. % 16.31% -177.81% 23.94% 41.31% 160.56% 94.62% 100.00%
Tax -21 -27 55 -174 -2,287 -939 -1,062 -92.60%
  QoQ % 22.22% -149.09% 131.61% 92.39% -143.56% 11.58% -
  Horiz. % 1.98% 2.54% -5.18% 16.38% 215.35% 88.42% 100.00%
NP 240 -2,872 438 487 282 575 538 -41.47%
  QoQ % 108.36% -755.71% -10.06% 72.70% -50.96% 6.88% -
  Horiz. % 44.61% -533.83% 81.41% 90.52% 52.42% 106.88% 100.00%
NP to SH 240 -2,872 438 487 282 575 538 -41.47%
  QoQ % 108.36% -755.71% -10.06% 72.70% -50.96% 6.88% -
  Horiz. % 44.61% -533.83% 81.41% 90.52% 52.42% 106.88% 100.00%
Tax Rate 8.05 % - % -14.36 % 26.32 % 89.02 % 62.02 % 66.38 % -75.34%
  QoQ % 0.00% 0.00% -154.56% -70.43% 43.53% -6.57% -
  Horiz. % 12.13% 0.00% -21.63% 39.65% 134.11% 93.43% 100.00%
Total Cost 2,845 9,350 13,672 9,958 17,244 6,322 6,479 -42.08%
  QoQ % -69.57% -31.61% 37.30% -42.25% 172.76% -2.42% -
  Horiz. % 43.91% 144.31% 211.02% 153.70% 266.15% 97.58% 100.00%
Net Worth 78,857 67,217 71,957 70,006 75,199 68,999 46,114 42.77%
  QoQ % 17.32% -6.59% 2.79% -6.91% 8.99% 49.63% -
  Horiz. % 171.00% 145.76% 156.04% 151.81% 163.07% 149.63% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 78,857 67,217 71,957 70,006 75,199 68,999 46,114 42.77%
  QoQ % 17.32% -6.59% 2.79% -6.91% 8.99% 49.63% -
  Horiz. % 171.00% 145.76% 156.04% 151.81% 163.07% 149.63% 100.00%
NOSH 342,857 305,531 312,857 304,375 313,333 287,499 192,142 46.86%
  QoQ % 12.22% -2.34% 2.79% -2.86% 8.99% 49.63% -
  Horiz. % 178.44% 159.01% 162.83% 158.41% 163.07% 149.63% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.78 % -44.33 % 3.10 % 4.66 % 1.61 % 8.34 % 7.67 % 0.95%
  QoQ % 117.55% -1,530.00% -33.48% 189.44% -80.70% 8.74% -
  Horiz. % 101.43% -577.97% 40.42% 60.76% 20.99% 108.74% 100.00%
ROE 0.30 % -4.27 % 0.61 % 0.70 % 0.38 % 0.83 % 1.17 % -59.47%
  QoQ % 107.03% -800.00% -12.86% 84.21% -54.22% -29.06% -
  Horiz. % 25.64% -364.96% 52.14% 59.83% 32.48% 70.94% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.90 2.12 4.51 3.43 5.59 2.40 3.65 -60.51%
  QoQ % -57.55% -52.99% 31.49% -38.64% 132.92% -34.25% -
  Horiz. % 24.66% 58.08% 123.56% 93.97% 153.15% 65.75% 100.00%
EPS 0.07 -0.94 0.14 0.16 0.09 0.20 0.28 -60.15%
  QoQ % 107.45% -771.43% -12.50% 77.78% -55.00% -28.57% -
  Horiz. % 25.00% -335.71% 50.00% 57.14% 32.14% 71.43% 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 0.2200 0.2300 0.2300 0.2400 0.2400 0.2400 -2.78%
  QoQ % 4.55% -4.35% 0.00% -4.17% 0.00% 0.00% -
  Horiz. % 95.83% 91.67% 95.83% 95.83% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.21 0.44 0.96 0.71 1.19 0.47 0.48 -42.22%
  QoQ % -52.27% -54.17% 35.21% -40.34% 153.19% -2.08% -
  Horiz. % 43.75% 91.67% 200.00% 147.92% 247.92% 97.92% 100.00%
EPS 0.02 -0.20 0.03 0.03 0.02 0.04 0.04 -36.87%
  QoQ % 110.00% -766.67% 0.00% 50.00% -50.00% 0.00% -
  Horiz. % 50.00% -500.00% 75.00% 75.00% 50.00% 100.00% 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 0.0537 0.0458 0.0490 0.0477 0.0512 0.0470 0.0314 42.78%
  QoQ % 17.25% -6.53% 2.73% -6.84% 8.94% 49.68% -
  Horiz. % 171.02% 145.86% 156.05% 151.91% 163.06% 149.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 -
P/RPS 34.45 6.13 3.10 4.08 2.15 4.17 3.83 329.64%
  QoQ % 461.99% 97.74% -24.02% 89.77% -48.44% 8.88% -
  Horiz. % 899.48% 160.05% 80.94% 106.53% 56.14% 108.88% 100.00%
P/EPS 442.86 -13.83 100.00 87.50 133.33 50.00 50.00 325.27%
  QoQ % 3,302.17% -113.83% 14.29% -34.37% 166.66% 0.00% -
  Horiz. % 885.72% -27.66% 200.00% 175.00% 266.66% 100.00% 100.00%
EY 0.23 -7.23 1.00 1.14 0.75 2.00 2.00 -76.20%
  QoQ % 103.18% -823.00% -12.28% 52.00% -62.50% 0.00% -
  Horiz. % 11.50% -361.50% 50.00% 57.00% 37.50% 100.00% 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 1.35 0.59 0.61 0.61 0.50 0.42 0.58 75.18%
  QoQ % 128.81% -3.28% 0.00% 22.00% 19.05% -27.59% -
  Horiz. % 232.76% 101.72% 105.17% 105.17% 86.21% 72.41% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 -
Price 0.2350 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 -
P/RPS 26.12 19.34 2.88 4.08 2.50 5.42 3.56 275.31%
  QoQ % 35.06% 571.53% -29.41% 63.20% -53.87% 52.25% -
  Horiz. % 733.71% 543.26% 80.90% 114.61% 70.22% 152.25% 100.00%
P/EPS 335.71 -43.62 92.86 87.50 155.56 65.00 46.43 271.68%
  QoQ % 869.62% -146.97% 6.13% -43.75% 139.32% 40.00% -
  Horiz. % 723.05% -93.95% 200.00% 188.46% 335.04% 140.00% 100.00%
EY 0.30 -2.29 1.08 1.14 0.64 1.54 2.15 -72.94%
  QoQ % 113.10% -312.04% -5.26% 78.12% -58.44% -28.37% -
  Horiz. % 13.95% -106.51% 50.23% 53.02% 29.77% 71.63% 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 1.02 1.86 0.57 0.61 0.58 0.54 0.54 52.51%
  QoQ % -45.16% 226.32% -6.56% 5.17% 7.41% 0.00% -
  Horiz. % 188.89% 344.44% 105.56% 112.96% 107.41% 100.00% 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
 
 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS