Highlights

[TIGER] QoQ Quarter Result on 2013-03-31 [#0]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
31-Mar-2013
Profit Trend QoQ -     31.67%    YoY -     -35.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,073 3,715 17,885 133 3,085 6,478 14,110 -81.97%
  QoQ % -71.12% -79.23% 13,347.37% -95.69% -52.38% -54.09% -
  Horiz. % 7.60% 26.33% 126.75% 0.94% 21.86% 45.91% 100.00%
PBT 96 1,342 13,063 1,789 261 -2,845 383 -60.15%
  QoQ % -92.85% -89.73% 630.18% 585.44% 109.17% -842.82% -
  Horiz. % 25.07% 350.39% 3,410.70% 467.10% 68.15% -742.82% 100.00%
Tax 0 -304 -9,429 -1,473 -21 -27 55 -
  QoQ % 0.00% 96.78% -540.12% -6,914.29% 22.22% -149.09% -
  Horiz. % 0.00% -552.73% -17,143.64% -2,678.18% -38.18% -49.09% 100.00%
NP 96 1,038 3,634 316 240 -2,872 438 -63.55%
  QoQ % -90.75% -71.44% 1,050.00% 31.67% 108.36% -755.71% -
  Horiz. % 21.92% 236.99% 829.68% 72.15% 54.79% -655.71% 100.00%
NP to SH 96 1,038 3,634 316 240 -2,872 438 -63.55%
  QoQ % -90.75% -71.44% 1,050.00% 31.67% 108.36% -755.71% -
  Horiz. % 21.92% 236.99% 829.68% 72.15% 54.79% -655.71% 100.00%
Tax Rate - % 22.65 % 72.18 % 82.34 % 8.05 % - % -14.36 % -
  QoQ % 0.00% -68.62% -12.34% 922.86% 0.00% 0.00% -
  Horiz. % 0.00% -157.73% -502.65% -573.40% -56.06% 0.00% 100.00%
Total Cost 977 2,677 14,251 -183 2,845 9,350 13,672 -82.70%
  QoQ % -63.50% -81.22% 7,887.43% -106.43% -69.57% -31.61% -
  Horiz. % 7.15% 19.58% 104.23% -1.34% 20.81% 68.39% 100.00%
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
  QoQ % 128.90% 0.50% 1.05% 15.21% 17.32% -6.59% -
  Horiz. % 293.51% 128.22% 127.58% 126.26% 109.59% 93.41% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
  QoQ % 128.90% 0.50% 1.05% 15.21% 17.32% -6.59% -
  Horiz. % 293.51% 128.22% 127.58% 126.26% 109.59% 93.41% 100.00%
NOSH 960,000 384,444 382,526 395,000 342,857 305,531 312,857 110.73%
  QoQ % 149.71% 0.50% -3.16% 15.21% 12.22% -2.34% -
  Horiz. % 306.85% 122.88% 122.27% 126.26% 109.59% 97.66% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.95 % 27.94 % 20.32 % 237.59 % 7.78 % -44.33 % 3.10 % 102.37%
  QoQ % -67.97% 37.50% -91.45% 2,953.86% 117.55% -1,530.00% -
  Horiz. % 288.71% 901.29% 655.48% 7,664.19% 250.97% -1,430.00% 100.00%
ROE 0.05 % 1.13 % 3.96 % 0.35 % 0.30 % -4.27 % 0.61 % -81.04%
  QoQ % -95.58% -71.46% 1,031.43% 16.67% 107.03% -800.00% -
  Horiz. % 8.20% 185.25% 649.18% 57.38% 49.18% -700.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.11 0.97 4.68 0.03 0.90 2.12 4.51 -91.53%
  QoQ % -88.66% -79.27% 15,500.00% -96.67% -57.55% -52.99% -
  Horiz. % 2.44% 21.51% 103.77% 0.67% 19.96% 47.01% 100.00%
EPS 0.01 0.27 0.95 0.08 0.07 -0.94 0.14 -82.70%
  QoQ % -96.30% -71.58% 1,087.50% 14.29% 107.45% -771.43% -
  Horiz. % 7.14% 192.86% 678.57% 57.14% 50.00% -671.43% 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 0.2200 0.2400 0.2400 0.2300 0.2300 0.2200 0.2300 -2.91%
  QoQ % -8.33% 0.00% 4.35% 0.00% 4.55% -4.35% -
  Horiz. % 95.65% 104.35% 104.35% 100.00% 100.00% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.07 0.25 1.22 0.01 0.21 0.44 0.96 -82.46%
  QoQ % -72.00% -79.51% 12,100.00% -95.24% -52.27% -54.17% -
  Horiz. % 7.29% 26.04% 127.08% 1.04% 21.88% 45.83% 100.00%
EPS 0.01 0.07 0.25 0.02 0.02 -0.20 0.03 -51.83%
  QoQ % -85.71% -72.00% 1,150.00% 0.00% 110.00% -766.67% -
  Horiz. % 33.33% 233.33% 833.33% 66.67% 66.67% -666.67% 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 0.1438 0.0628 0.0625 0.0619 0.0537 0.0458 0.0490 104.58%
  QoQ % 128.98% 0.48% 0.97% 15.27% 17.25% -6.53% -
  Horiz. % 293.47% 128.16% 127.55% 126.33% 109.59% 93.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 0.1400 -
P/RPS 125.26 23.80 4.81 742.48 34.45 6.13 3.10 1,069.61%
  QoQ % 426.30% 394.80% -99.35% 2,055.24% 461.99% 97.74% -
  Horiz. % 4,040.65% 767.74% 155.16% 23,950.97% 1,111.29% 197.74% 100.00%
P/EPS 1,400.00 85.19 23.68 312.50 442.86 -13.83 100.00 478.09%
  QoQ % 1,543.39% 259.76% -92.42% -29.44% 3,302.17% -113.83% -
  Horiz. % 1,400.00% 85.19% 23.68% 312.50% 442.86% -13.83% 100.00%
EY 0.07 1.17 4.22 0.32 0.23 -7.23 1.00 -82.93%
  QoQ % -94.02% -72.27% 1,218.75% 39.13% 103.18% -823.00% -
  Horiz. % 7.00% 117.00% 422.00% 32.00% 23.00% -723.00% 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 0.64 0.96 0.94 1.09 1.35 0.59 0.61 3.24%
  QoQ % -33.33% 2.13% -13.76% -19.26% 128.81% -3.28% -
  Horiz. % 104.92% 157.38% 154.10% 178.69% 221.31% 96.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 0.1300 -
P/RPS 134.20 26.91 4.71 1,039.47 26.12 19.34 2.88 1,185.88%
  QoQ % 398.70% 471.34% -99.55% 3,879.59% 35.06% 571.53% -
  Horiz. % 4,659.72% 934.38% 163.54% 36,092.71% 906.94% 671.53% 100.00%
P/EPS 1,500.00 96.30 23.16 437.50 335.71 -43.62 92.86 535.78%
  QoQ % 1,457.63% 315.80% -94.71% 30.32% 869.62% -146.97% -
  Horiz. % 1,615.33% 103.70% 24.94% 471.14% 361.52% -46.97% 100.00%
EY 0.07 1.04 4.32 0.23 0.30 -2.29 1.08 -83.78%
  QoQ % -93.27% -75.93% 1,778.26% -23.33% 113.10% -312.04% -
  Horiz. % 6.48% 96.30% 400.00% 21.30% 27.78% -212.04% 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 0.68 1.08 0.92 1.52 1.02 1.86 0.57 12.45%
  QoQ % -37.04% 17.39% -39.47% 49.02% -45.16% 226.32% -
  Horiz. % 119.30% 189.47% 161.40% 266.67% 178.95% 326.32% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  922 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01-0.01 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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