Highlights

[TIGER] QoQ TTM Result on 2012-06-30 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -5.31%    YoY -     130.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,806 34,118 48,559 48,978 41,885 38,141 21,898 5.72%
  QoQ % -30.22% -29.74% -0.86% 16.93% 9.82% 74.18% -
  Horiz. % 108.71% 155.80% 221.75% 223.66% 191.27% 174.18% 100.00%
PBT -412 -1,540 768 5,127 6,344 6,053 -1,082 -47.43%
  QoQ % 73.25% -300.52% -85.02% -19.18% 4.81% 659.43% -
  Horiz. % 38.08% 142.33% -70.98% -473.84% -586.32% -559.43% 100.00%
Tax -1,466 -167 -2,433 -3,345 -4,462 -4,535 -2,345 -26.87%
  QoQ % -777.84% 93.14% 27.26% 25.03% 1.61% -93.39% -
  Horiz. % 62.52% 7.12% 103.75% 142.64% 190.28% 193.39% 100.00%
NP -1,878 -1,707 -1,665 1,782 1,882 1,518 -3,427 -33.01%
  QoQ % -10.02% -2.52% -193.43% -5.31% 23.98% 144.30% -
  Horiz. % 54.80% 49.81% 48.58% -52.00% -54.92% -44.30% 100.00%
NP to SH -1,878 -1,707 -1,665 1,782 1,882 1,518 -3,427 -33.01%
  QoQ % -10.02% -2.52% -193.43% -5.31% 23.98% 144.30% -
  Horiz. % 54.80% 49.81% 48.58% -52.00% -54.92% -44.30% 100.00%
Tax Rate - % - % 316.80 % 65.24 % 70.33 % 74.92 % - % -
  QoQ % 0.00% 0.00% 385.59% -7.24% -6.13% 0.00% -
  Horiz. % 0.00% 0.00% 422.85% 87.08% 93.87% 100.00% -
Total Cost 25,684 35,825 50,224 47,196 40,003 36,623 25,325 0.94%
  QoQ % -28.31% -28.67% 6.42% 17.98% 9.23% 44.61% -
  Horiz. % 101.42% 141.46% 198.32% 186.36% 157.96% 144.61% 100.00%
Net Worth 90,850 78,857 67,217 71,957 70,006 75,199 68,999 20.11%
  QoQ % 15.21% 17.32% -6.59% 2.79% -6.91% 8.99% -
  Horiz. % 131.67% 114.29% 97.42% 104.29% 101.46% 108.99% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 90,850 78,857 67,217 71,957 70,006 75,199 68,999 20.11%
  QoQ % 15.21% 17.32% -6.59% 2.79% -6.91% 8.99% -
  Horiz. % 131.67% 114.29% 97.42% 104.29% 101.46% 108.99% 100.00%
NOSH 395,000 342,857 305,531 312,857 304,375 313,333 287,499 23.56%
  QoQ % 15.21% 12.22% -2.34% 2.79% -2.86% 8.99% -
  Horiz. % 137.39% 119.25% 106.27% 108.82% 105.87% 108.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -7.89 % -5.00 % -3.43 % 3.64 % 4.49 % 3.98 % -15.65 % -36.63%
  QoQ % -57.80% -45.77% -194.23% -18.93% 12.81% 125.43% -
  Horiz. % 50.42% 31.95% 21.92% -23.26% -28.69% -25.43% 100.00%
ROE -2.07 % -2.16 % -2.48 % 2.48 % 2.69 % 2.02 % -4.97 % -44.20%
  QoQ % 4.17% 12.90% -200.00% -7.81% 33.17% 140.64% -
  Horiz. % 41.65% 43.46% 49.90% -49.90% -54.12% -40.64% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.03 9.95 15.89 15.66 13.76 12.17 7.62 -14.43%
  QoQ % -39.40% -37.38% 1.47% 13.81% 13.06% 59.71% -
  Horiz. % 79.13% 130.58% 208.53% 205.51% 180.58% 159.71% 100.00%
EPS -0.48 -0.50 -0.54 0.57 0.62 0.48 -1.19 -45.38%
  QoQ % 4.00% 7.41% -194.74% -8.06% 29.17% 140.34% -
  Horiz. % 40.34% 42.02% 45.38% -47.90% -52.10% -40.34% 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 0.2300 0.2200 0.2300 0.2300 0.2400 0.2400 -2.79%
  QoQ % 0.00% 4.55% -4.35% 0.00% -4.17% 0.00% -
  Horiz. % 95.83% 95.83% 91.67% 95.83% 95.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.62 2.32 3.31 3.33 2.85 2.60 1.49 5.73%
  QoQ % -30.17% -29.91% -0.60% 16.84% 9.62% 74.50% -
  Horiz. % 108.72% 155.70% 222.15% 223.49% 191.28% 174.50% 100.00%
EPS -0.13 -0.12 -0.11 0.12 0.13 0.10 -0.23 -31.61%
  QoQ % -8.33% -9.09% -191.67% -7.69% 30.00% 143.48% -
  Horiz. % 56.52% 52.17% 47.83% -52.17% -56.52% -43.48% 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 0.0619 0.0537 0.0458 0.0490 0.0477 0.0512 0.0470 20.13%
  QoQ % 15.27% 17.25% -6.53% 2.73% -6.84% 8.94% -
  Horiz. % 131.70% 114.26% 97.45% 104.26% 101.49% 108.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 0.1000 -
P/RPS 4.15 3.12 0.82 0.89 1.02 0.99 1.31 115.55%
  QoQ % 33.01% 280.49% -7.87% -12.75% 3.03% -24.43% -
  Horiz. % 316.79% 238.17% 62.60% 67.94% 77.86% 75.57% 100.00%
P/EPS -52.58 -62.26 -23.86 24.58 22.64 24.77 -8.39 239.54%
  QoQ % 15.55% -160.94% -197.07% 8.57% -8.60% 395.23% -
  Horiz. % 626.70% 742.07% 284.39% -292.97% -269.85% -295.23% 100.00%
EY -1.90 -1.61 -4.19 4.07 4.42 4.04 -11.92 -70.57%
  QoQ % -18.01% 61.58% -202.95% -7.92% 9.41% 133.89% -
  Horiz. % 15.94% 13.51% 35.15% -34.14% -37.08% -33.89% 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 1.09 1.35 0.59 0.61 0.61 0.50 0.42 88.74%
  QoQ % -19.26% 128.81% -3.28% 0.00% 22.00% 19.05% -
  Horiz. % 259.52% 321.43% 140.48% 145.24% 145.24% 119.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 0.1300 -
P/RPS 5.81 2.36 2.58 0.83 1.02 1.15 1.71 125.84%
  QoQ % 146.19% -8.53% 210.84% -18.63% -11.30% -32.75% -
  Horiz. % 339.77% 138.01% 150.88% 48.54% 59.65% 67.25% 100.00%
P/EPS -73.62 -47.20 -75.24 22.82 22.64 28.90 -10.91 256.68%
  QoQ % -55.97% 37.27% -429.71% 0.80% -21.66% 364.89% -
  Horiz. % 674.79% 432.63% 689.64% -209.17% -207.52% -264.89% 100.00%
EY -1.36 -2.12 -1.33 4.38 4.42 3.46 -9.17 -71.95%
  QoQ % 35.85% -59.40% -130.37% -0.90% 27.75% 137.73% -
  Horiz. % 14.83% 23.12% 14.50% -47.76% -48.20% -37.73% 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 1.52 1.02 1.86 0.57 0.61 0.58 0.54 99.23%
  QoQ % 49.02% -45.16% 226.32% -6.56% 5.17% 7.41% -
  Horiz. % 281.48% 188.89% 344.44% 105.56% 112.96% 107.41% 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
 
 

413  232  634  1183 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KNM 0.215+0.02 
 NETX 0.145+0.005 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 HIBISCS 0.635+0.045 
 ALAM 0.10+0.01 
 MTOUCHE 0.085+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!
PARTNERS & BROKERS