Highlights

[TIGER] QoQ TTM Result on 2014-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -361.38%    YoY -     -142.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 15,142 19,831 22,670 9,190 12,589 25,695 22,806 -23.95%
  QoQ % -23.64% -12.52% 146.68% -27.00% -51.01% 12.67% -
  Horiz. % 66.39% 86.96% 99.40% 40.30% 55.20% 112.67% 100.00%
PBT -36 -5,054 -3,703 -3,423 -1,388 14,608 16,290 -
  QoQ % 99.29% -36.48% -8.18% -146.61% -109.50% -10.33% -
  Horiz. % -0.22% -31.03% -22.73% -21.01% -8.52% 89.67% 100.00%
Tax -2,015 1,213 1,213 1,213 909 -9,733 -11,206 -68.24%
  QoQ % -266.12% 0.00% 0.00% 33.44% 109.34% 13.14% -
  Horiz. % 17.98% -10.82% -10.82% -10.82% -8.11% 86.86% 100.00%
NP -2,051 -3,841 -2,490 -2,210 -479 4,875 5,084 -
  QoQ % 46.60% -54.26% -12.67% -361.38% -109.83% -4.11% -
  Horiz. % -40.34% -75.55% -48.98% -43.47% -9.42% 95.89% 100.00%
NP to SH -2,051 -3,841 -2,490 -2,210 -479 4,875 5,084 -
  QoQ % 46.60% -54.26% -12.67% -361.38% -109.83% -4.11% -
  Horiz. % -40.34% -75.55% -48.98% -43.47% -9.42% 95.89% 100.00%
Tax Rate - % - % - % - % - % 66.63 % 68.79 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -3.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 96.86% 100.00%
Total Cost 17,193 23,672 25,160 11,400 13,068 20,820 17,722 -2.01%
  QoQ % -27.37% -5.91% 120.70% -12.76% -37.23% 17.48% -
  Horiz. % 97.02% 133.57% 141.97% 64.33% 73.74% 117.48% 100.00%
Net Worth 154,000 171,050 202,400 169,399 174,271 235,400 211,200 -19.03%
  QoQ % -9.97% -15.49% 19.48% -2.80% -25.97% 11.46% -
  Horiz. % 72.92% 80.99% 95.83% 80.21% 82.51% 111.46% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 154,000 171,050 202,400 169,399 174,271 235,400 211,200 -19.03%
  QoQ % -9.97% -15.49% 19.48% -2.80% -25.97% 11.46% -
  Horiz. % 72.92% 80.99% 95.83% 80.21% 82.51% 111.46% 100.00%
NOSH 700,000 777,500 920,000 769,999 792,142 1,070,000 960,000 -19.03%
  QoQ % -9.97% -15.49% 19.48% -2.80% -25.97% 11.46% -
  Horiz. % 72.92% 80.99% 95.83% 80.21% 82.51% 111.46% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -13.55 % -19.37 % -10.98 % -24.05 % -3.80 % 18.97 % 22.29 % -
  QoQ % 30.05% -76.41% 54.35% -532.89% -120.03% -14.89% -
  Horiz. % -60.79% -86.90% -49.26% -107.90% -17.05% 85.11% 100.00%
ROE -1.33 % -2.25 % -1.23 % -1.30 % -0.27 % 2.07 % 2.41 % -
  QoQ % 40.89% -82.93% 5.38% -381.48% -113.04% -14.11% -
  Horiz. % -55.19% -93.36% -51.04% -53.94% -11.20% 85.89% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.16 2.55 2.46 1.19 1.59 2.40 2.38 -6.28%
  QoQ % -15.29% 3.66% 106.72% -25.16% -33.75% 0.84% -
  Horiz. % 90.76% 107.14% 103.36% 50.00% 66.81% 100.84% 100.00%
EPS -0.29 -0.49 -0.27 -0.29 -0.06 0.46 0.53 -
  QoQ % 40.82% -81.48% 6.90% -383.33% -113.04% -13.21% -
  Horiz. % -54.72% -92.45% -50.94% -54.72% -11.32% 86.79% 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 0.2200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.16 1.52 1.73 0.70 0.96 1.96 1.74 -23.74%
  QoQ % -23.68% -12.14% 147.14% -27.08% -51.02% 12.64% -
  Horiz. % 66.67% 87.36% 99.43% 40.23% 55.17% 112.64% 100.00%
EPS -0.16 -0.29 -0.19 -0.17 -0.04 0.37 0.39 -
  QoQ % 44.83% -52.63% -11.76% -325.00% -110.81% -5.13% -
  Horiz. % -41.03% -74.36% -48.72% -43.59% -10.26% 94.87% 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 0.1177 0.1307 0.1547 0.1295 0.1332 0.1799 0.1614 -19.03%
  QoQ % -9.95% -15.51% 19.46% -2.78% -25.96% 11.46% -
  Horiz. % 72.92% 80.98% 95.85% 80.24% 82.53% 111.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1050 0.1300 0.1300 0.1400 0.1400 0.1500 0.1400 -
P/RPS 4.85 5.10 5.28 11.73 8.81 6.25 5.89 -12.18%
  QoQ % -4.90% -3.41% -54.99% 33.14% 40.96% 6.11% -
  Horiz. % 82.34% 86.59% 89.64% 199.15% 149.58% 106.11% 100.00%
P/EPS -35.84 -26.31 -48.03 -48.78 -231.52 32.92 26.44 -
  QoQ % -36.22% 45.22% 1.54% 78.93% -803.28% 24.51% -
  Horiz. % -135.55% -99.51% -181.66% -184.49% -875.64% 124.51% 100.00%
EY -2.79 -3.80 -2.08 -2.05 -0.43 3.04 3.78 -
  QoQ % 26.58% -82.69% -1.46% -376.74% -114.14% -19.58% -
  Horiz. % -73.81% -100.53% -55.03% -54.23% -11.38% 80.42% 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 0.48 0.59 0.59 0.64 0.64 0.68 0.64 -17.50%
  QoQ % -18.64% 0.00% -7.81% 0.00% -5.88% 6.25% -
  Horiz. % 75.00% 92.19% 92.19% 100.00% 100.00% 106.25% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 26/02/15 25/11/14 29/08/14 22/05/14 26/02/14 -
Price 0.0950 0.1150 0.1300 0.1400 0.1450 0.1400 0.1500 -
P/RPS 4.39 4.51 5.28 11.73 9.12 5.83 6.31 -21.54%
  QoQ % -2.66% -14.58% -54.99% 28.62% 56.43% -7.61% -
  Horiz. % 69.57% 71.47% 83.68% 185.90% 144.53% 92.39% 100.00%
P/EPS -32.42 -23.28 -48.03 -48.78 -239.79 30.73 28.32 -
  QoQ % -39.26% 51.53% 1.54% 79.66% -880.31% 8.51% -
  Horiz. % -114.48% -82.20% -169.60% -172.25% -846.72% 108.51% 100.00%
EY -3.08 -4.30 -2.08 -2.05 -0.42 3.25 3.53 -
  QoQ % 28.37% -106.73% -1.46% -388.10% -112.92% -7.93% -
  Horiz. % -87.25% -121.81% -58.92% -58.07% -11.90% 92.07% 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 0.43 0.52 0.59 0.64 0.66 0.64 0.68 -26.39%
  QoQ % -17.31% -11.86% -7.81% -3.03% 3.13% -5.88% -
  Horiz. % 63.24% 76.47% 86.76% 94.12% 97.06% 94.12% 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