Highlights

[TIGER] QoQ TTM Result on 2009-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -211.02%    YoY -     -84.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,886 12,778 11,128 14,388 13,822 15,293 23,015 -51.13%
  QoQ % -38.28% 14.83% -22.66% 4.09% -9.62% -33.55% -
  Horiz. % 34.26% 55.52% 48.35% 62.52% 60.06% 66.45% 100.00%
PBT -8,301 -6,162 -7,745 -6,274 -1,428 -4,855 -3,150 91.12%
  QoQ % -34.71% 20.44% -23.45% -339.36% 70.59% -54.13% -
  Horiz. % 263.52% 195.62% 245.87% 199.17% 45.33% 154.13% 100.00%
Tax -564 -840 -707 -106 -548 -360 -617 -5.83%
  QoQ % 32.86% -18.81% -566.98% 80.66% -52.22% 41.65% -
  Horiz. % 91.41% 136.14% 114.59% 17.18% 88.82% 58.35% 100.00%
NP -8,865 -7,002 -8,452 -6,380 -1,976 -5,215 -3,767 77.20%
  QoQ % -26.61% 17.16% -32.48% -222.87% 62.11% -38.44% -
  Horiz. % 235.33% 185.88% 224.37% 169.37% 52.46% 138.44% 100.00%
NP to SH -8,876 -7,073 -8,580 -6,491 -2,087 -5,017 -3,569 83.87%
  QoQ % -25.49% 17.56% -32.18% -211.02% 58.40% -40.57% -
  Horiz. % 248.70% 198.18% 240.40% 181.87% 58.48% 140.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 16,751 19,780 19,580 20,768 15,798 20,508 26,782 -26.93%
  QoQ % -15.31% 1.02% -5.72% 31.46% -22.97% -23.43% -
  Horiz. % 62.55% 73.86% 73.11% 77.54% 58.99% 76.57% 100.00%
Net Worth 113,021 0 23,644 26,403 33,352 30,390 31,690 133.97%
  QoQ % 0.00% 0.00% -10.45% -20.84% 9.75% -4.10% -
  Horiz. % 356.64% 0.00% 74.61% 83.32% 105.24% 95.90% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,021 0 23,644 26,403 33,352 30,390 31,690 133.97%
  QoQ % 0.00% 0.00% -10.45% -20.84% 9.75% -4.10% -
  Horiz. % 356.64% 0.00% 74.61% 83.32% 105.24% 95.90% 100.00%
NOSH 43,977 44,134 45,470 44,005 46,975 44,044 44,014 -0.06%
  QoQ % -0.36% -2.94% 3.33% -6.32% 6.66% 0.07% -
  Horiz. % 99.91% 100.27% 103.31% 99.98% 106.73% 100.07% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -112.41 % -54.80 % -75.95 % -44.34 % -14.30 % -34.10 % -16.37 % 262.55%
  QoQ % -105.13% 27.85% -71.29% -210.07% 58.06% -108.31% -
  Horiz. % 686.68% 334.76% 463.96% 270.86% 87.35% 208.31% 100.00%
ROE -7.85 % - % -36.29 % -24.58 % -6.26 % -16.51 % -11.26 % -21.43%
  QoQ % 0.00% 0.00% -47.64% -292.65% 62.08% -46.63% -
  Horiz. % 69.72% 0.00% 322.29% 218.29% 55.60% 146.63% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.93 28.95 24.47 32.70 29.42 34.72 52.29 -51.11%
  QoQ % -38.07% 18.31% -25.17% 11.15% -15.26% -33.60% -
  Horiz. % 34.29% 55.36% 46.80% 62.54% 56.26% 66.40% 100.00%
EPS -20.18 -16.03 -18.87 -14.75 -4.44 -11.39 -8.11 83.93%
  QoQ % -25.89% 15.05% -27.93% -232.21% 61.02% -40.44% -
  Horiz. % 248.83% 197.66% 232.68% 181.87% 54.75% 140.44% 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 2.5700 0.0000 0.5200 0.6000 0.7100 0.6900 0.7200 134.11%
  QoQ % 0.00% 0.00% -13.33% -15.49% 2.90% -4.17% -
  Horiz. % 356.94% 0.00% 72.22% 83.33% 98.61% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.60 0.98 0.85 1.10 1.06 1.17 1.76 -51.30%
  QoQ % -38.78% 15.29% -22.73% 3.77% -9.40% -33.52% -
  Horiz. % 34.09% 55.68% 48.30% 62.50% 60.23% 66.48% 100.00%
EPS -0.68 -0.54 -0.66 -0.50 -0.16 -0.38 -0.27 85.42%
  QoQ % -25.93% 18.18% -32.00% -212.50% 57.89% -40.74% -
  Horiz. % 251.85% 200.00% 244.44% 185.19% 59.26% 140.74% 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 0.0864 0.0000 0.0181 0.0202 0.0255 0.0232 0.0242 134.14%
  QoQ % 0.00% 0.00% -10.40% -20.78% 9.91% -4.13% -
  Horiz. % 357.02% 0.00% 74.79% 83.47% 105.37% 95.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2200 0.1900 0.2800 0.2200 0.2200 0.3200 0.2400 -
P/RPS 1.23 0.66 1.14 0.67 0.75 0.92 0.46 93.00%
  QoQ % 86.36% -42.11% 70.15% -10.67% -18.48% 100.00% -
  Horiz. % 267.39% 143.48% 247.83% 145.65% 163.04% 200.00% 100.00%
P/EPS -1.09 -1.19 -1.48 -1.49 -4.95 -2.81 -2.96 -48.72%
  QoQ % 8.40% 19.59% 0.67% 69.90% -76.16% 5.07% -
  Horiz. % 36.82% 40.20% 50.00% 50.34% 167.23% 94.93% 100.00%
EY -91.74 -84.35 -67.39 -67.05 -20.19 -35.60 -33.79 94.97%
  QoQ % -8.76% -25.17% -0.51% -232.10% 43.29% -5.36% -
  Horiz. % 271.50% 249.63% 199.44% 198.43% 59.75% 105.36% 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 0.09 0.00 0.54 0.37 0.31 0.46 0.33 -58.04%
  QoQ % 0.00% 0.00% 45.95% 19.35% -32.61% 39.39% -
  Horiz. % 27.27% 0.00% 163.64% 112.12% 93.94% 139.39% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.1200 0.1700 0.2200 0.2200 0.2100 0.2000 0.2900 -
P/RPS 0.67 0.59 0.90 0.67 0.71 0.58 0.55 14.10%
  QoQ % 13.56% -34.44% 34.33% -5.63% 22.41% 5.45% -
  Horiz. % 121.82% 107.27% 163.64% 121.82% 129.09% 105.45% 100.00%
P/EPS -0.59 -1.06 -1.17 -1.49 -4.73 -1.76 -3.58 -70.04%
  QoQ % 44.34% 9.40% 21.48% 68.50% -168.75% 50.84% -
  Horiz. % 16.48% 29.61% 32.68% 41.62% 132.12% 49.16% 100.00%
EY -168.19 -94.27 -85.77 -67.05 -21.16 -56.95 -27.96 231.85%
  QoQ % -78.41% -9.91% -27.92% -216.87% 62.84% -103.68% -
  Horiz. % 601.54% 337.16% 306.76% 239.81% 75.68% 203.68% 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 0.05 0.00 0.42 0.37 0.30 0.29 0.40 -75.10%
  QoQ % 0.00% 0.00% 13.51% 23.33% 3.45% -27.50% -
  Horiz. % 12.50% 0.00% 105.00% 92.50% 75.00% 72.50% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers