Highlights

[TIGER] QoQ TTM Result on 2012-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -193.43%    YoY -     51.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 27,581 23,806 34,118 48,559 48,978 41,885 38,141 -19.45%
  QoQ % 15.86% -30.22% -29.74% -0.86% 16.93% 9.82% -
  Horiz. % 72.31% 62.42% 89.45% 127.31% 128.41% 109.82% 100.00%
PBT 12,268 -412 -1,540 768 5,127 6,344 6,053 60.22%
  QoQ % 3,077.67% 73.25% -300.52% -85.02% -19.18% 4.81% -
  Horiz. % 202.68% -6.81% -25.44% 12.69% 84.70% 104.81% 100.00%
Tax -10,950 -1,466 -167 -2,433 -3,345 -4,462 -4,535 80.08%
  QoQ % -646.93% -777.84% 93.14% 27.26% 25.03% 1.61% -
  Horiz. % 241.46% 32.33% 3.68% 53.65% 73.76% 98.39% 100.00%
NP 1,318 -1,878 -1,707 -1,665 1,782 1,882 1,518 -9.00%
  QoQ % 170.18% -10.02% -2.52% -193.43% -5.31% 23.98% -
  Horiz. % 86.82% -123.72% -112.45% -109.68% 117.39% 123.98% 100.00%
NP to SH 1,318 -1,878 -1,707 -1,665 1,782 1,882 1,518 -9.00%
  QoQ % 170.18% -10.02% -2.52% -193.43% -5.31% 23.98% -
  Horiz. % 86.82% -123.72% -112.45% -109.68% 117.39% 123.98% 100.00%
Tax Rate 89.26 % - % - % 316.80 % 65.24 % 70.33 % 74.92 % 12.40%
  QoQ % 0.00% 0.00% 0.00% 385.59% -7.24% -6.13% -
  Horiz. % 119.14% 0.00% 0.00% 422.85% 87.08% 93.87% 100.00%
Total Cost 26,263 25,684 35,825 50,224 47,196 40,003 36,623 -19.90%
  QoQ % 2.25% -28.31% -28.67% 6.42% 17.98% 9.23% -
  Horiz. % 71.71% 70.13% 97.82% 137.14% 128.87% 109.23% 100.00%
Net Worth 91,806 90,850 78,857 67,217 71,957 70,006 75,199 14.24%
  QoQ % 1.05% 15.21% 17.32% -6.59% 2.79% -6.91% -
  Horiz. % 122.08% 120.81% 104.86% 89.38% 95.69% 93.09% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 91,806 90,850 78,857 67,217 71,957 70,006 75,199 14.24%
  QoQ % 1.05% 15.21% 17.32% -6.59% 2.79% -6.91% -
  Horiz. % 122.08% 120.81% 104.86% 89.38% 95.69% 93.09% 100.00%
NOSH 382,526 395,000 342,857 305,531 312,857 304,375 313,333 14.24%
  QoQ % -3.16% 15.21% 12.22% -2.34% 2.79% -2.86% -
  Horiz. % 122.08% 126.06% 109.42% 97.51% 99.85% 97.14% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.78 % -7.89 % -5.00 % -3.43 % 3.64 % 4.49 % 3.98 % 13.00%
  QoQ % 160.58% -57.80% -45.77% -194.23% -18.93% 12.81% -
  Horiz. % 120.10% -198.24% -125.63% -86.18% 91.46% 112.81% 100.00%
ROE 1.44 % -2.07 % -2.16 % -2.48 % 2.48 % 2.69 % 2.02 % -20.22%
  QoQ % 169.57% 4.17% 12.90% -200.00% -7.81% 33.17% -
  Horiz. % 71.29% -102.48% -106.93% -122.77% 122.77% 133.17% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.21 6.03 9.95 15.89 15.66 13.76 12.17 -29.48%
  QoQ % 19.57% -39.40% -37.38% 1.47% 13.81% 13.06% -
  Horiz. % 59.24% 49.55% 81.76% 130.57% 128.68% 113.06% 100.00%
EPS 0.34 -0.48 -0.50 -0.54 0.57 0.62 0.48 -20.55%
  QoQ % 170.83% 4.00% 7.41% -194.74% -8.06% 29.17% -
  Horiz. % 70.83% -100.00% -104.17% -112.50% 118.75% 129.17% 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 0.2300 0.2300 0.2200 0.2300 0.2300 0.2400 -
  QoQ % 4.35% 0.00% 4.55% -4.35% 0.00% -4.17% -
  Horiz. % 100.00% 95.83% 95.83% 91.67% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.11 1.82 2.61 3.71 3.74 3.20 2.91 -19.31%
  QoQ % 15.93% -30.27% -29.65% -0.80% 16.87% 9.97% -
  Horiz. % 72.51% 62.54% 89.69% 127.49% 128.52% 109.97% 100.00%
EPS 0.10 -0.14 -0.13 -0.13 0.14 0.14 0.12 -11.45%
  QoQ % 171.43% -7.69% 0.00% -192.86% 0.00% 16.67% -
  Horiz. % 83.33% -116.67% -108.33% -108.33% 116.67% 116.67% 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 0.0702 0.0694 0.0603 0.0514 0.0550 0.0535 0.0575 14.24%
  QoQ % 1.15% 15.09% 17.32% -6.55% 2.80% -6.96% -
  Horiz. % 122.09% 120.70% 104.87% 89.39% 95.65% 93.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2250 0.2500 0.3100 0.1300 0.1400 0.1400 0.1200 -
P/RPS 3.12 4.15 3.12 0.82 0.89 1.02 0.99 115.10%
  QoQ % -24.82% 33.01% 280.49% -7.87% -12.75% 3.03% -
  Horiz. % 315.15% 419.19% 315.15% 82.83% 89.90% 103.03% 100.00%
P/EPS 65.30 -52.58 -62.26 -23.86 24.58 22.64 24.77 90.95%
  QoQ % 224.19% 15.55% -160.94% -197.07% 8.57% -8.60% -
  Horiz. % 263.63% -212.27% -251.35% -96.33% 99.23% 91.40% 100.00%
EY 1.53 -1.90 -1.61 -4.19 4.07 4.42 4.04 -47.69%
  QoQ % 180.53% -18.01% 61.58% -202.95% -7.92% 9.41% -
  Horiz. % 37.87% -47.03% -39.85% -103.71% 100.74% 109.41% 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 0.94 1.09 1.35 0.59 0.61 0.61 0.50 52.38%
  QoQ % -13.76% -19.26% 128.81% -3.28% 0.00% 22.00% -
  Horiz. % 188.00% 218.00% 270.00% 118.00% 122.00% 122.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.2200 0.3500 0.2350 0.4100 0.1300 0.1400 0.1400 -
P/RPS 3.05 5.81 2.36 2.58 0.83 1.02 1.15 91.72%
  QoQ % -47.50% 146.19% -8.53% 210.84% -18.63% -11.30% -
  Horiz. % 265.22% 505.22% 205.22% 224.35% 72.17% 88.70% 100.00%
P/EPS 63.85 -73.62 -47.20 -75.24 22.82 22.64 28.90 69.71%
  QoQ % 186.73% -55.97% 37.27% -429.71% 0.80% -21.66% -
  Horiz. % 220.93% -254.74% -163.32% -260.35% 78.96% 78.34% 100.00%
EY 1.57 -1.36 -2.12 -1.33 4.38 4.42 3.46 -40.98%
  QoQ % 215.44% 35.85% -59.40% -130.37% -0.90% 27.75% -
  Horiz. % 45.38% -39.31% -61.27% -38.44% 126.59% 127.75% 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 0.92 1.52 1.02 1.86 0.57 0.61 0.58 36.05%
  QoQ % -39.47% 49.02% -45.16% 226.32% -6.56% 5.17% -
  Horiz. % 158.62% 262.07% 175.86% 320.69% 98.28% 105.17% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers