Highlights

[TIGER] QoQ TTM Result on 2014-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -109.83%    YoY -     -136.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,831 22,670 9,190 12,589 25,695 22,806 24,818 -13.90%
  QoQ % -12.52% 146.68% -27.00% -51.01% 12.67% -8.11% -
  Horiz. % 79.91% 91.34% 37.03% 50.73% 103.53% 91.89% 100.00%
PBT -5,054 -3,703 -3,423 -1,388 14,608 16,290 16,455 -
  QoQ % -36.48% -8.18% -146.61% -109.50% -10.33% -1.00% -
  Horiz. % -30.71% -22.50% -20.80% -8.44% 88.78% 99.00% 100.00%
Tax 1,213 1,213 1,213 909 -9,733 -11,206 -11,227 -
  QoQ % 0.00% 0.00% 33.44% 109.34% 13.14% 0.19% -
  Horiz. % -10.80% -10.80% -10.80% -8.10% 86.69% 99.81% 100.00%
NP -3,841 -2,490 -2,210 -479 4,875 5,084 5,228 -
  QoQ % -54.26% -12.67% -361.38% -109.83% -4.11% -2.75% -
  Horiz. % -73.47% -47.63% -42.27% -9.16% 93.25% 97.25% 100.00%
NP to SH -3,841 -2,490 -2,210 -479 4,875 5,084 5,228 -
  QoQ % -54.26% -12.67% -361.38% -109.83% -4.11% -2.75% -
  Horiz. % -73.47% -47.63% -42.27% -9.16% 93.25% 97.25% 100.00%
Tax Rate - % - % - % - % 66.63 % 68.79 % 68.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.14% 0.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.65% 100.82% 100.00%
Total Cost 23,672 25,160 11,400 13,068 20,820 17,722 19,590 13.46%
  QoQ % -5.91% 120.70% -12.76% -37.23% 17.48% -9.54% -
  Horiz. % 120.84% 128.43% 58.19% 66.71% 106.28% 90.46% 100.00%
Net Worth 171,050 202,400 169,399 174,271 235,400 211,200 92,266 50.97%
  QoQ % -15.49% 19.48% -2.80% -25.97% 11.46% 128.90% -
  Horiz. % 185.39% 219.36% 183.60% 188.88% 255.13% 228.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 171,050 202,400 169,399 174,271 235,400 211,200 92,266 50.97%
  QoQ % -15.49% 19.48% -2.80% -25.97% 11.46% 128.90% -
  Horiz. % 185.39% 219.36% 183.60% 188.88% 255.13% 228.90% 100.00%
NOSH 777,500 920,000 769,999 792,142 1,070,000 960,000 384,444 59.99%
  QoQ % -15.49% 19.48% -2.80% -25.97% 11.46% 149.71% -
  Horiz. % 202.24% 239.31% 200.29% 206.05% 278.32% 249.71% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -19.37 % -10.98 % -24.05 % -3.80 % 18.97 % 22.29 % 21.07 % -
  QoQ % -76.41% 54.35% -532.89% -120.03% -14.89% 5.79% -
  Horiz. % -91.93% -52.11% -114.14% -18.04% 90.03% 105.79% 100.00%
ROE -2.25 % -1.23 % -1.30 % -0.27 % 2.07 % 2.41 % 5.67 % -
  QoQ % -82.93% 5.38% -381.48% -113.04% -14.11% -57.50% -
  Horiz. % -39.68% -21.69% -22.93% -4.76% 36.51% 42.50% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.55 2.46 1.19 1.59 2.40 2.38 6.46 -46.22%
  QoQ % 3.66% 106.72% -25.16% -33.75% 0.84% -63.16% -
  Horiz. % 39.47% 38.08% 18.42% 24.61% 37.15% 36.84% 100.00%
EPS -0.49 -0.27 -0.29 -0.06 0.46 0.53 1.36 -
  QoQ % -81.48% 6.90% -383.33% -113.04% -13.21% -61.03% -
  Horiz. % -36.03% -19.85% -21.32% -4.41% 33.82% 38.97% 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 0.2200 0.2200 0.2200 0.2200 0.2400 -5.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8.33% -
  Horiz. % 91.67% 91.67% 91.67% 91.67% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.52 1.73 0.70 0.96 1.96 1.74 1.90 -13.83%
  QoQ % -12.14% 147.14% -27.08% -51.02% 12.64% -8.42% -
  Horiz. % 80.00% 91.05% 36.84% 50.53% 103.16% 91.58% 100.00%
EPS -0.29 -0.19 -0.17 -0.04 0.37 0.39 0.40 -
  QoQ % -52.63% -11.76% -325.00% -110.81% -5.13% -2.50% -
  Horiz. % -72.50% -47.50% -42.50% -10.00% 92.50% 97.50% 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 0.1307 0.1547 0.1295 0.1332 0.1799 0.1614 0.0705 50.97%
  QoQ % -15.51% 19.46% -2.78% -25.96% 11.46% 128.94% -
  Horiz. % 185.39% 219.43% 183.69% 188.94% 255.18% 228.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1300 0.1300 0.1400 0.1400 0.1500 0.1400 0.2300 -
P/RPS 5.10 5.28 11.73 8.81 6.25 5.89 3.56 27.11%
  QoQ % -3.41% -54.99% 33.14% 40.96% 6.11% 65.45% -
  Horiz. % 143.26% 148.31% 329.49% 247.47% 175.56% 165.45% 100.00%
P/EPS -26.31 -48.03 -48.78 -231.52 32.92 26.44 16.91 -
  QoQ % 45.22% 1.54% 78.93% -803.28% 24.51% 56.36% -
  Horiz. % -155.59% -284.03% -288.47% -1,369.13% 194.68% 156.36% 100.00%
EY -3.80 -2.08 -2.05 -0.43 3.04 3.78 5.91 -
  QoQ % -82.69% -1.46% -376.74% -114.14% -19.58% -36.04% -
  Horiz. % -64.30% -35.19% -34.69% -7.28% 51.44% 63.96% 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 0.59 0.59 0.64 0.64 0.68 0.64 0.96 -27.74%
  QoQ % 0.00% -7.81% 0.00% -5.88% 6.25% -33.33% -
  Horiz. % 61.46% 61.46% 66.67% 66.67% 70.83% 66.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 -
Price 0.1150 0.1300 0.1400 0.1450 0.1400 0.1500 0.2600 -
P/RPS 4.51 5.28 11.73 9.12 5.83 6.31 4.03 7.80%
  QoQ % -14.58% -54.99% 28.62% 56.43% -7.61% 56.58% -
  Horiz. % 111.91% 131.02% 291.07% 226.30% 144.67% 156.58% 100.00%
P/EPS -23.28 -48.03 -48.78 -239.79 30.73 28.32 19.12 -
  QoQ % 51.53% 1.54% 79.66% -880.31% 8.51% 48.12% -
  Horiz. % -121.76% -251.20% -255.13% -1,254.13% 160.72% 148.12% 100.00%
EY -4.30 -2.08 -2.05 -0.42 3.25 3.53 5.23 -
  QoQ % -106.73% -1.46% -388.10% -112.92% -7.93% -32.50% -
  Horiz. % -82.22% -39.77% -39.20% -8.03% 62.14% 67.50% 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 0.52 0.59 0.64 0.66 0.64 0.68 1.08 -38.60%
  QoQ % -11.86% -7.81% -3.03% 3.13% -5.88% -37.04% -
  Horiz. % 48.15% 54.63% 59.26% 61.11% 59.26% 62.96% 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.
 


 

207  163  535  1391 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.21-0.015 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.405-0.015 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers