Highlights

[TIGER] QoQ TTM Result on 2015-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     64.02%    YoY -     66.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 15,703 8,303 6,874 19,021 15,142 19,831 22,670 -21.73%
  QoQ % 89.12% 20.79% -63.86% 25.62% -23.64% -12.52% -
  Horiz. % 69.27% 36.63% 30.32% 83.90% 66.79% 87.48% 100.00%
PBT -1,892 -559 330 1,277 -36 -5,054 -3,703 -36.11%
  QoQ % -238.46% -269.39% -74.16% 3,647.22% 99.29% -36.48% -
  Horiz. % 51.09% 15.10% -8.91% -34.49% 0.97% 136.48% 100.00%
Tax -124 -2,027 -2,015 -2,015 -2,015 1,213 1,213 -
  QoQ % 93.88% -0.60% 0.00% 0.00% -266.12% 0.00% -
  Horiz. % -10.22% -167.11% -166.12% -166.12% -166.12% 100.00% 100.00%
NP -2,016 -2,586 -1,685 -738 -2,051 -3,841 -2,490 -13.14%
  QoQ % 22.04% -53.47% -128.32% 64.02% 46.60% -54.26% -
  Horiz. % 80.96% 103.86% 67.67% 29.64% 82.37% 154.26% 100.00%
NP to SH -2,016 -2,586 -1,685 -738 -2,051 -3,841 -2,490 -13.14%
  QoQ % 22.04% -53.47% -128.32% 64.02% 46.60% -54.26% -
  Horiz. % 80.96% 103.86% 67.67% 29.64% 82.37% 154.26% 100.00%
Tax Rate - % - % 610.61 % 157.79 % - % - % - % -
  QoQ % 0.00% 0.00% 286.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 386.98% 100.00% - - -
Total Cost 17,719 10,889 8,559 19,759 17,193 23,672 25,160 -20.86%
  QoQ % 62.72% 27.22% -56.68% 14.92% -27.37% -5.91% -
  Horiz. % 70.43% 43.28% 34.02% 78.53% 68.33% 94.09% 100.00%
Net Worth 224,700 214,499 177,728 170,500 154,000 171,050 202,400 7.22%
  QoQ % 4.76% 20.69% 4.24% 10.71% -9.97% -15.49% -
  Horiz. % 111.02% 105.98% 87.81% 84.24% 76.09% 84.51% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 224,700 214,499 177,728 170,500 154,000 171,050 202,400 7.22%
  QoQ % 4.76% 20.69% 4.24% 10.71% -9.97% -15.49% -
  Horiz. % 111.02% 105.98% 87.81% 84.24% 76.09% 84.51% 100.00%
NOSH 1,497,999 1,429,999 807,857 775,000 700,000 777,500 920,000 38.45%
  QoQ % 4.76% 77.01% 4.24% 10.71% -9.97% -15.49% -
  Horiz. % 162.83% 155.43% 87.81% 84.24% 76.09% 84.51% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -12.84 % -31.15 % -24.51 % -3.88 % -13.55 % -19.37 % -10.98 % 11.01%
  QoQ % 58.78% -27.09% -531.70% 71.37% 30.05% -76.41% -
  Horiz. % 116.94% 283.70% 223.22% 35.34% 123.41% 176.41% 100.00%
ROE -0.90 % -1.21 % -0.95 % -0.43 % -1.33 % -2.25 % -1.23 % -18.82%
  QoQ % 25.62% -27.37% -120.93% 67.67% 40.89% -82.93% -
  Horiz. % 73.17% 98.37% 77.24% 34.96% 108.13% 182.93% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.05 0.58 0.85 2.45 2.16 2.55 2.46 -43.34%
  QoQ % 81.03% -31.76% -65.31% 13.43% -15.29% 3.66% -
  Horiz. % 42.68% 23.58% 34.55% 99.59% 87.80% 103.66% 100.00%
EPS -0.13 -0.18 -0.21 -0.10 -0.29 -0.49 -0.27 -38.60%
  QoQ % 27.78% 14.29% -110.00% 65.52% 40.82% -81.48% -
  Horiz. % 48.15% 66.67% 77.78% 37.04% 107.41% 181.48% 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 0.1500 0.1500 0.2200 0.2200 0.2200 0.2200 0.2200 -22.55%
  QoQ % 0.00% -31.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.18% 68.18% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.20 0.63 0.53 1.45 1.16 1.52 1.73 -21.66%
  QoQ % 90.48% 18.87% -63.45% 25.00% -23.68% -12.14% -
  Horiz. % 69.36% 36.42% 30.64% 83.82% 67.05% 87.86% 100.00%
EPS -0.15 -0.20 -0.13 -0.06 -0.16 -0.29 -0.19 -14.59%
  QoQ % 25.00% -53.85% -116.67% 62.50% 44.83% -52.63% -
  Horiz. % 78.95% 105.26% 68.42% 31.58% 84.21% 152.63% 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 0.1717 0.1639 0.1358 0.1303 0.1177 0.1307 0.1547 7.20%
  QoQ % 4.76% 20.69% 4.22% 10.71% -9.95% -15.51% -
  Horiz. % 110.99% 105.95% 87.78% 84.23% 76.08% 84.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0500 0.0550 0.0900 0.0900 0.1050 0.1300 0.1300 -
P/RPS 4.77 9.47 10.58 3.67 4.85 5.10 5.28 -6.55%
  QoQ % -49.63% -10.49% 188.28% -24.33% -4.90% -3.41% -
  Horiz. % 90.34% 179.36% 200.38% 69.51% 91.86% 96.59% 100.00%
P/EPS -37.15 -30.41 -43.15 -94.51 -35.84 -26.31 -48.03 -15.75%
  QoQ % -22.16% 29.52% 54.34% -163.70% -36.22% 45.22% -
  Horiz. % 77.35% 63.31% 89.84% 196.77% 74.62% 54.78% 100.00%
EY -2.69 -3.29 -2.32 -1.06 -2.79 -3.80 -2.08 18.72%
  QoQ % 18.24% -41.81% -118.87% 62.01% 26.58% -82.69% -
  Horiz. % 129.33% 158.17% 111.54% 50.96% 134.13% 182.69% 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 0.33 0.37 0.41 0.41 0.48 0.59 0.59 -32.14%
  QoQ % -10.81% -9.76% 0.00% -14.58% -18.64% 0.00% -
  Horiz. % 55.93% 62.71% 69.49% 69.49% 81.36% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 26/02/16 24/11/15 26/08/15 26/05/15 26/02/15 -
Price 0.0500 0.0550 0.0500 0.0900 0.0950 0.1150 0.1300 -
P/RPS 4.77 9.47 5.88 3.67 4.39 4.51 5.28 -6.55%
  QoQ % -49.63% 61.05% 60.22% -16.40% -2.66% -14.58% -
  Horiz. % 90.34% 179.36% 111.36% 69.51% 83.14% 85.42% 100.00%
P/EPS -37.15 -30.41 -23.97 -94.51 -32.42 -23.28 -48.03 -15.75%
  QoQ % -22.16% -26.87% 74.64% -191.52% -39.26% 51.53% -
  Horiz. % 77.35% 63.31% 49.91% 196.77% 67.50% 48.47% 100.00%
EY -2.69 -3.29 -4.17 -1.06 -3.08 -4.30 -2.08 18.72%
  QoQ % 18.24% 21.10% -293.40% 65.58% 28.37% -106.73% -
  Horiz. % 129.33% 158.17% 200.48% 50.96% 148.08% 206.73% 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 0.33 0.37 0.23 0.41 0.43 0.52 0.59 -32.14%
  QoQ % -10.81% 60.87% -43.90% -4.65% -17.31% -11.86% -
  Horiz. % 55.93% 62.71% 38.98% 69.49% 72.88% 88.14% 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.
 


 

146  133  430  1594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.055+0.005 
 HSI-C7F 0.225-0.045 
 SAPNRG 0.2950.00 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.125-0.02 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers