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 - 1,438,460
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 0.45 0.98 0.73 1.22 0.48 0.49 -43.01%
  QoQ % -53.33% -54.08% 34.25% -40.16% 154.17% -2.04% -
  Horiz. % 42.86% 91.84% 200.00% 148.98% 248.98% 97.96% 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 0.0548 0.0467 0.0500 0.0487 0.0523 0.0480 0.0321 42.61%
  QoQ % 17.34% -6.60% 2.67% -6.88% 8.96% 49.53% -
  Horiz. % 170.72% 145.48% 155.76% 151.71% 162.93% 149.53% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers