Highlights

[TIGER] QoQ TTM Result on 2013-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     170.18%    YoY -     -26.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 25,695 22,806 24,818 27,581 23,806 34,118 48,559 -34.60%
  QoQ % 12.67% -8.11% -10.02% 15.86% -30.22% -29.74% -
  Horiz. % 52.92% 46.97% 51.11% 56.80% 49.02% 70.26% 100.00%
PBT 14,608 16,290 16,455 12,268 -412 -1,540 768 613.84%
  QoQ % -10.33% -1.00% 34.13% 3,077.67% 73.25% -300.52% -
  Horiz. % 1,902.08% 2,121.09% 2,142.58% 1,597.40% -53.65% -200.52% 100.00%
Tax -9,733 -11,206 -11,227 -10,950 -1,466 -167 -2,433 152.21%
  QoQ % 13.14% 0.19% -2.53% -646.93% -777.84% 93.14% -
  Horiz. % 400.04% 460.58% 461.45% 450.06% 60.25% 6.86% 100.00%
NP 4,875 5,084 5,228 1,318 -1,878 -1,707 -1,665 -
  QoQ % -4.11% -2.75% 296.66% 170.18% -10.02% -2.52% -
  Horiz. % -292.79% -305.35% -313.99% -79.16% 112.79% 102.52% 100.00%
NP to SH 4,875 5,084 5,228 1,318 -1,878 -1,707 -1,665 -
  QoQ % -4.11% -2.75% 296.66% 170.18% -10.02% -2.52% -
  Horiz. % -292.79% -305.35% -313.99% -79.16% 112.79% 102.52% 100.00%
Tax Rate 66.63 % 68.79 % 68.23 % 89.26 % - % - % 316.80 % -64.67%
  QoQ % -3.14% 0.82% -23.56% 0.00% 0.00% 0.00% -
  Horiz. % 21.03% 21.71% 21.54% 28.18% 0.00% 0.00% 100.00%
Total Cost 20,820 17,722 19,590 26,263 25,684 35,825 50,224 -44.43%
  QoQ % 17.48% -9.54% -25.41% 2.25% -28.31% -28.67% -
  Horiz. % 41.45% 35.29% 39.01% 52.29% 51.14% 71.33% 100.00%
Net Worth 235,400 211,200 92,266 91,806 90,850 78,857 67,217 130.79%
  QoQ % 11.46% 128.90% 0.50% 1.05% 15.21% 17.32% -
  Horiz. % 350.21% 314.21% 137.27% 136.58% 135.16% 117.32% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 235,400 211,200 92,266 91,806 90,850 78,857 67,217 130.79%
  QoQ % 11.46% 128.90% 0.50% 1.05% 15.21% 17.32% -
  Horiz. % 350.21% 314.21% 137.27% 136.58% 135.16% 117.32% 100.00%
NOSH 1,070,000 960,000 384,444 382,526 395,000 342,857 305,531 130.79%
  QoQ % 11.46% 149.71% 0.50% -3.16% 15.21% 12.22% -
  Horiz. % 350.21% 314.21% 125.83% 125.20% 129.28% 112.22% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.97 % 22.29 % 21.07 % 4.78 % -7.89 % -5.00 % -3.43 % -
  QoQ % -14.89% 5.79% 340.79% 160.58% -57.80% -45.77% -
  Horiz. % -553.06% -649.85% -614.29% -139.36% 230.03% 145.77% 100.00%
ROE 2.07 % 2.41 % 5.67 % 1.44 % -2.07 % -2.16 % -2.48 % -
  QoQ % -14.11% -57.50% 293.75% 169.57% 4.17% 12.90% -
  Horiz. % -83.47% -97.18% -228.63% -58.06% 83.47% 87.10% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.40 2.38 6.46 7.21 6.03 9.95 15.89 -71.67%
  QoQ % 0.84% -63.16% -10.40% 19.57% -39.40% -37.38% -
  Horiz. % 15.10% 14.98% 40.65% 45.37% 37.95% 62.62% 100.00%
EPS 0.46 0.53 1.36 0.34 -0.48 -0.50 -0.54 -
  QoQ % -13.21% -61.03% 300.00% 170.83% 4.00% 7.41% -
  Horiz. % -85.19% -98.15% -251.85% -62.96% 88.89% 92.59% 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 0.2200 0.2400 0.2400 0.2300 0.2300 0.2200 -
  QoQ % 0.00% -8.33% 0.00% 4.35% 0.00% 4.55% -
  Horiz. % 100.00% 100.00% 109.09% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.96 1.74 1.90 2.11 1.82 2.61 3.71 -34.67%
  QoQ % 12.64% -8.42% -9.95% 15.93% -30.27% -29.65% -
  Horiz. % 52.83% 46.90% 51.21% 56.87% 49.06% 70.35% 100.00%
EPS 0.37 0.39 0.40 0.10 -0.14 -0.13 -0.13 -
  QoQ % -5.13% -2.50% 300.00% 171.43% -7.69% 0.00% -
  Horiz. % -284.62% -300.00% -307.69% -76.92% 107.69% 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 0.1799 0.1614 0.0705 0.0702 0.0694 0.0603 0.0514 130.70%
  QoQ % 11.46% 128.94% 0.43% 1.15% 15.09% 17.32% -
  Horiz. % 350.00% 314.01% 137.16% 136.58% 135.02% 117.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1500 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 -
P/RPS 6.25 5.89 3.56 3.12 4.15 3.12 0.82 287.78%
  QoQ % 6.11% 65.45% 14.10% -24.82% 33.01% 280.49% -
  Horiz. % 762.20% 718.29% 434.15% 380.49% 506.10% 380.49% 100.00%
P/EPS 32.92 26.44 16.91 65.30 -52.58 -62.26 -23.86 -
  QoQ % 24.51% 56.36% -74.10% 224.19% 15.55% -160.94% -
  Horiz. % -137.97% -110.81% -70.87% -273.68% 220.37% 260.94% 100.00%
EY 3.04 3.78 5.91 1.53 -1.90 -1.61 -4.19 -
  QoQ % -19.58% -36.04% 286.27% 180.53% -18.01% 61.58% -
  Horiz. % -72.55% -90.21% -141.05% -36.52% 45.35% 38.42% 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 0.64 0.96 0.94 1.09 1.35 0.59 9.94%
  QoQ % 6.25% -33.33% 2.13% -13.76% -19.26% 128.81% -
  Horiz. % 115.25% 108.47% 162.71% 159.32% 184.75% 228.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.1400 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 -
P/RPS 5.83 6.31 4.03 3.05 5.81 2.36 2.58 72.29%
  QoQ % -7.61% 56.58% 32.13% -47.50% 146.19% -8.53% -
  Horiz. % 225.97% 244.57% 156.20% 118.22% 225.19% 91.47% 100.00%
P/EPS 30.73 28.32 19.12 63.85 -73.62 -47.20 -75.24 -
  QoQ % 8.51% 48.12% -70.05% 186.73% -55.97% 37.27% -
  Horiz. % -40.84% -37.64% -25.41% -84.86% 97.85% 62.73% 100.00%
EY 3.25 3.53 5.23 1.57 -1.36 -2.12 -1.33 -
  QoQ % -7.93% -32.50% 233.12% 215.44% 35.85% -59.40% -
  Horiz. % -244.36% -265.41% -393.23% -118.05% 102.26% 159.40% 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 0.68 1.08 0.92 1.52 1.02 1.86 -50.93%
  QoQ % -5.88% -37.04% 17.39% -39.47% 49.02% -45.16% -
  Horiz. % 34.41% 36.56% 58.06% 49.46% 81.72% 54.84% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers