Highlights

[TIGER] QoQ TTM Result on 2011-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     42.24%    YoY -     43.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 48,978 41,885 38,141 21,898 19,792 15,078 10,460 180.15%
  QoQ % 16.93% 9.82% 74.18% 10.64% 31.26% 44.15% -
  Horiz. % 468.24% 400.43% 364.64% 209.35% 189.22% 144.15% 100.00%
PBT 5,127 6,344 6,053 -1,082 -4,607 -6,969 -6,682 -
  QoQ % -19.18% 4.81% 659.43% 76.51% 33.89% -4.30% -
  Horiz. % -76.73% -94.94% -90.59% 16.19% 68.95% 104.30% 100.00%
Tax -3,345 -4,462 -4,535 -2,345 -1,406 -356 -307 392.20%
  QoQ % 25.03% 1.61% -93.39% -66.79% -294.94% -15.96% -
  Horiz. % 1,089.58% 1,453.42% 1,477.20% 763.84% 457.98% 115.96% 100.00%
NP 1,782 1,882 1,518 -3,427 -6,013 -7,325 -6,989 -
  QoQ % -5.31% 23.98% 144.30% 43.01% 17.91% -4.81% -
  Horiz. % -25.50% -26.93% -21.72% 49.03% 86.04% 104.81% 100.00%
NP to SH 1,782 1,882 1,518 -3,427 -5,933 -7,185 -6,792 -
  QoQ % -5.31% 23.98% 144.30% 42.24% 17.43% -5.79% -
  Horiz. % -26.24% -27.71% -22.35% 50.46% 87.35% 105.79% 100.00%
Tax Rate 65.24 % 70.33 % 74.92 % - % - % - % - % -
  QoQ % -7.24% -6.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.08% 93.87% 100.00% - - - -
Total Cost 47,196 40,003 36,623 25,325 25,805 22,403 17,449 94.25%
  QoQ % 17.98% 9.23% 44.61% -1.86% 15.19% 28.39% -
  Horiz. % 270.48% 229.26% 209.89% 145.14% 147.89% 128.39% 100.00%
Net Worth 71,957 70,006 75,199 68,999 46,114 42,171 8,451 317.52%
  QoQ % 2.79% -6.91% 8.99% 49.63% 9.35% 399.01% -
  Horiz. % 851.46% 828.38% 889.83% 816.47% 545.67% 499.01% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 71,957 70,006 75,199 68,999 46,114 42,171 8,451 317.52%
  QoQ % 2.79% -6.91% 8.99% 49.63% 9.35% 399.01% -
  Horiz. % 851.46% 828.38% 889.83% 816.47% 545.67% 499.01% 100.00%
NOSH 312,857 304,375 313,333 287,499 192,142 175,714 35,212 329.55%
  QoQ % 2.79% -2.86% 8.99% 49.63% 9.35% 399.01% -
  Horiz. % 888.48% 864.39% 889.83% 816.47% 545.67% 499.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.64 % 4.49 % 3.98 % -15.65 % -30.38 % -48.58 % -66.82 % -
  QoQ % -18.93% 12.81% 125.43% 48.49% 37.46% 27.30% -
  Horiz. % -5.45% -6.72% -5.96% 23.42% 45.47% 72.70% 100.00%
ROE 2.48 % 2.69 % 2.02 % -4.97 % -12.87 % -17.04 % -80.37 % -
  QoQ % -7.81% 33.17% 140.64% 61.38% 24.47% 78.80% -
  Horiz. % -3.09% -3.35% -2.51% 6.18% 16.01% 21.20% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.66 13.76 12.17 7.62 10.30 8.58 29.71 -34.77%
  QoQ % 13.81% 13.06% 59.71% -26.02% 20.05% -71.12% -
  Horiz. % 52.71% 46.31% 40.96% 25.65% 34.67% 28.88% 100.00%
EPS 0.57 0.62 0.48 -1.19 -3.09 -4.09 -19.29 -
  QoQ % -8.06% 29.17% 140.34% 61.49% 24.45% 78.80% -
  Horiz. % -2.95% -3.21% -2.49% 6.17% 16.02% 21.20% 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 0.2400 0.2400 0.2400 0.2400 0.2400 -2.80%
  QoQ % 0.00% -4.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 95.83% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.74 3.20 2.91 1.67 1.51 1.15 0.80 179.85%
  QoQ % 16.87% 9.97% 74.25% 10.60% 31.30% 43.75% -
  Horiz. % 467.50% 400.00% 363.75% 208.75% 188.75% 143.75% 100.00%
EPS 0.14 0.14 0.12 -0.26 -0.45 -0.55 -0.52 -
  QoQ % 0.00% 16.67% 146.15% 42.22% 18.18% -5.77% -
  Horiz. % -26.92% -26.92% -23.08% 50.00% 86.54% 105.77% 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 0.0550 0.0535 0.0575 0.0527 0.0352 0.0322 0.0065 315.78%
  QoQ % 2.80% -6.96% 9.11% 49.72% 9.32% 395.38% -
  Horiz. % 846.15% 823.08% 884.62% 810.77% 541.54% 495.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 0.1400 -
P/RPS 0.89 1.02 0.99 1.31 1.36 1.98 0.47 53.12%
  QoQ % -12.75% 3.03% -24.43% -3.68% -31.31% 321.28% -
  Horiz. % 189.36% 217.02% 210.64% 278.72% 289.36% 421.28% 100.00%
P/EPS 24.58 22.64 24.77 -8.39 -4.53 -4.16 -0.73 -
  QoQ % 8.57% -8.60% 395.23% -85.21% -8.89% -469.86% -
  Horiz. % -3,367.12% -3,101.37% -3,393.15% 1,149.32% 620.55% 569.86% 100.00%
EY 4.07 4.42 4.04 -11.92 -22.06 -24.05 -137.78 -
  QoQ % -7.92% 9.41% 133.89% 45.97% 8.27% 82.54% -
  Horiz. % -2.95% -3.21% -2.93% 8.65% 16.01% 17.46% 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 0.61 0.61 0.50 0.42 0.58 0.71 0.58 3.42%
  QoQ % 0.00% 22.00% 19.05% -27.59% -18.31% 22.41% -
  Horiz. % 105.17% 105.17% 86.21% 72.41% 100.00% 122.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 -
Price 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 0.1600 -
P/RPS 0.83 1.02 1.15 1.71 1.26 1.63 0.54 33.22%
  QoQ % -18.63% -11.30% -32.75% 35.71% -22.70% 201.85% -
  Horiz. % 153.70% 188.89% 212.96% 316.67% 233.33% 301.85% 100.00%
P/EPS 22.82 22.64 28.90 -10.91 -4.21 -3.42 -0.83 -
  QoQ % 0.80% -21.66% 364.89% -159.14% -23.10% -312.05% -
  Horiz. % -2,749.40% -2,727.71% -3,481.93% 1,314.46% 507.23% 412.05% 100.00%
EY 4.38 4.42 3.46 -9.17 -23.75 -29.21 -120.55 -
  QoQ % -0.90% 27.75% 137.73% 61.39% 18.69% 75.77% -
  Horiz. % -3.63% -3.67% -2.87% 7.61% 19.70% 24.23% 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 0.57 0.61 0.58 0.54 0.54 0.58 0.67 -10.22%
  QoQ % -6.56% 5.17% 7.41% 0.00% -6.90% -13.43% -
  Horiz. % 85.07% 91.04% 86.57% 80.60% 80.60% 86.57% 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.
 


 

332  301  584  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.380.00 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers