Highlights

[TIGER] QoQ TTM Result on 2010-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     31.34%    YoY -     6.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 19,792 15,078 10,460 9,896 7,886 12,778 11,128 46.95%
  QoQ % 31.26% 44.15% 5.70% 25.49% -38.28% 14.83% -
  Horiz. % 177.86% 135.50% 94.00% 88.93% 70.87% 114.83% 100.00%
PBT -4,607 -6,969 -6,682 -5,252 -8,301 -6,162 -7,745 -29.34%
  QoQ % 33.89% -4.30% -27.23% 36.73% -34.71% 20.44% -
  Horiz. % 59.48% 89.98% 86.28% 67.81% 107.18% 79.56% 100.00%
Tax -1,406 -356 -307 -911 -564 -840 -707 58.34%
  QoQ % -294.94% -15.96% 66.30% -61.52% 32.86% -18.81% -
  Horiz. % 198.87% 50.35% 43.42% 128.85% 79.77% 118.81% 100.00%
NP -6,013 -7,325 -6,989 -6,163 -8,865 -7,002 -8,452 -20.36%
  QoQ % 17.91% -4.81% -13.40% 30.48% -26.61% 17.16% -
  Horiz. % 71.14% 86.67% 82.69% 72.92% 104.89% 82.84% 100.00%
NP to SH -5,933 -7,185 -6,792 -6,094 -8,876 -7,073 -8,580 -21.86%
  QoQ % 17.43% -5.79% -11.45% 31.34% -25.49% 17.56% -
  Horiz. % 69.15% 83.74% 79.16% 71.03% 103.45% 82.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,805 22,403 17,449 16,059 16,751 19,780 19,580 20.27%
  QoQ % 15.19% 28.39% 8.66% -4.13% -15.31% 1.02% -
  Horiz. % 131.79% 114.42% 89.12% 82.02% 85.55% 101.02% 100.00%
Net Worth 46,114 42,171 8,451 9,890 113,021 0 23,644 56.29%
  QoQ % 9.35% 399.01% -14.55% -91.25% 0.00% 0.00% -
  Horiz. % 195.03% 178.36% 35.74% 41.83% 478.00% 0.00% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,114 42,171 8,451 9,890 113,021 0 23,644 56.29%
  QoQ % 9.35% 399.01% -14.55% -91.25% 0.00% 0.00% -
  Horiz. % 195.03% 178.36% 35.74% 41.83% 478.00% 0.00% 100.00%
NOSH 192,142 175,714 35,212 36,630 43,977 44,134 45,470 162.07%
  QoQ % 9.35% 399.01% -3.87% -16.71% -0.36% -2.94% -
  Horiz. % 422.57% 386.44% 77.44% 80.56% 96.72% 97.06% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -30.38 % -48.58 % -66.82 % -62.28 % -112.41 % -54.80 % -75.95 % -45.80%
  QoQ % 37.46% 27.30% -7.29% 44.60% -105.13% 27.85% -
  Horiz. % 40.00% 63.96% 87.98% 82.00% 148.01% 72.15% 100.00%
ROE -12.87 % -17.04 % -80.37 % -61.62 % -7.85 % - % -36.29 % -49.99%
  QoQ % 24.47% 78.80% -30.43% -684.97% 0.00% 0.00% -
  Horiz. % 35.46% 46.96% 221.47% 169.80% 21.63% 0.00% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.30 8.58 29.71 27.02 17.93 28.95 24.47 -43.92%
  QoQ % 20.05% -71.12% 9.96% 50.70% -38.07% 18.31% -
  Horiz. % 42.09% 35.06% 121.41% 110.42% 73.27% 118.31% 100.00%
EPS -3.09 -4.09 -19.29 -16.64 -20.18 -16.03 -18.87 -70.17%
  QoQ % 24.45% 78.80% -15.93% 17.54% -25.89% 15.05% -
  Horiz. % 16.38% 21.67% 102.23% 88.18% 106.94% 84.95% 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 0.2400 0.2400 0.2400 0.2700 2.5700 0.0000 0.5200 -40.36%
  QoQ % 0.00% 0.00% -11.11% -89.49% 0.00% 0.00% -
  Horiz. % 46.15% 46.15% 46.15% 51.92% 494.23% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.51 1.15 0.80 0.76 0.60 0.98 0.85 46.83%
  QoQ % 31.30% 43.75% 5.26% 26.67% -38.78% 15.29% -
  Horiz. % 177.65% 135.29% 94.12% 89.41% 70.59% 115.29% 100.00%
EPS -0.45 -0.55 -0.52 -0.47 -0.68 -0.54 -0.66 -22.59%
  QoQ % 18.18% -5.77% -10.64% 30.88% -25.93% 18.18% -
  Horiz. % 68.18% 83.33% 78.79% 71.21% 103.03% 81.82% 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 0.0352 0.0322 0.0065 0.0076 0.0864 0.0000 0.0181 55.99%
  QoQ % 9.32% 395.38% -14.47% -91.20% 0.00% 0.00% -
  Horiz. % 194.48% 177.90% 35.91% 41.99% 477.35% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1400 0.1700 0.1400 0.1200 0.2200 0.1900 0.2800 -
P/RPS 1.36 1.98 0.47 0.44 1.23 0.66 1.14 12.52%
  QoQ % -31.31% 321.28% 6.82% -64.23% 86.36% -42.11% -
  Horiz. % 119.30% 173.68% 41.23% 38.60% 107.89% 57.89% 100.00%
P/EPS -4.53 -4.16 -0.73 -0.72 -1.09 -1.19 -1.48 111.24%
  QoQ % -8.89% -469.86% -1.39% 33.94% 8.40% 19.59% -
  Horiz. % 306.08% 281.08% 49.32% 48.65% 73.65% 80.41% 100.00%
EY -22.06 -24.05 -137.78 -138.64 -91.74 -84.35 -67.39 -52.60%
  QoQ % 8.27% 82.54% 0.62% -51.12% -8.76% -25.17% -
  Horiz. % 32.73% 35.69% 204.45% 205.73% 136.13% 125.17% 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 0.58 0.71 0.58 0.44 0.09 0.00 0.54 4.89%
  QoQ % -18.31% 22.41% 31.82% 388.89% 0.00% 0.00% -
  Horiz. % 107.41% 131.48% 107.41% 81.48% 16.67% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 26/05/10 25/02/10 -
Price 0.1300 0.1400 0.1600 0.1600 0.1200 0.1700 0.2200 -
P/RPS 1.26 1.63 0.54 0.59 0.67 0.59 0.90 25.22%
  QoQ % -22.70% 201.85% -8.47% -11.94% 13.56% -34.44% -
  Horiz. % 140.00% 181.11% 60.00% 65.56% 74.44% 65.56% 100.00%
P/EPS -4.21 -3.42 -0.83 -0.96 -0.59 -1.06 -1.17 135.37%
  QoQ % -23.10% -312.05% 13.54% -62.71% 44.34% 9.40% -
  Horiz. % 359.83% 292.31% 70.94% 82.05% 50.43% 90.60% 100.00%
EY -23.75 -29.21 -120.55 -103.98 -168.19 -94.27 -85.77 -57.62%
  QoQ % 18.69% 75.77% -15.94% 38.18% -78.41% -9.91% -
  Horiz. % 27.69% 34.06% 140.55% 121.23% 196.09% 109.91% 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 0.54 0.58 0.67 0.59 0.05 0.00 0.42 18.29%
  QoQ % -6.90% -13.43% 13.56% 1,080.00% 0.00% 0.00% -
  Horiz. % 128.57% 138.10% 159.52% 140.48% 11.90% 0.00% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers