Highlights

[TIGER] QoQ TTM Result on 2018-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -2.32%    YoY -     38.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 16,989 16,320 13,971 12,231 10,984 13,313 10,156 41.05%
  QoQ % 4.10% 16.81% 14.23% 11.35% -17.49% 31.09% -
  Horiz. % 167.28% 160.69% 137.56% 120.43% 108.15% 131.09% 100.00%
PBT 36 -3,431 -3,778 -4,211 -4,127 1,535 -5,493 -
  QoQ % 101.05% 9.18% 10.28% -2.04% -368.86% 127.94% -
  Horiz. % -0.66% 62.46% 68.78% 76.66% 75.13% -27.94% 100.00%
Tax -1 419 419 508 508 178 178 -
  QoQ % -100.24% 0.00% -17.52% 0.00% 185.39% 0.00% -
  Horiz. % -0.56% 235.39% 235.39% 285.39% 285.39% 100.00% 100.00%
NP 35 -3,012 -3,359 -3,703 -3,619 1,713 -5,315 -
  QoQ % 101.16% 10.33% 9.29% -2.32% -311.27% 132.23% -
  Horiz. % -0.66% 56.67% 63.20% 69.67% 68.09% -32.23% 100.00%
NP to SH 35 -3,012 -3,359 -3,703 -3,619 1,713 -5,315 -
  QoQ % 101.16% 10.33% 9.29% -2.32% -311.27% 132.23% -
  Horiz. % -0.66% 56.67% 63.20% 69.67% 68.09% -32.23% 100.00%
Tax Rate 2.78 % - % - % - % - % -11.60 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -23.97% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 16,954 19,332 17,330 15,934 14,603 11,600 15,471 6.31%
  QoQ % -12.30% 11.55% 8.76% 9.11% 25.89% -25.02% -
  Horiz. % 109.59% 124.96% 112.02% 102.99% 94.39% 74.98% 100.00%
Net Worth 302,007 297,919 274,832 235,511 229,057 223,428 231,304 19.52%
  QoQ % 1.37% 8.40% 16.70% 2.82% 2.52% -3.41% -
  Horiz. % 130.57% 128.80% 118.82% 101.82% 99.03% 96.59% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 302,007 297,919 274,832 235,511 229,057 223,428 231,304 19.52%
  QoQ % 1.37% 8.40% 16.70% 2.82% 2.52% -3.41% -
  Horiz. % 130.57% 128.80% 118.82% 101.82% 99.03% 96.59% 100.00%
NOSH 888,257 763,896 597,463 490,649 409,032 1,718,678 1,652,178 -33.96%
  QoQ % 16.28% 27.86% 21.77% 19.95% -76.20% 4.02% -
  Horiz. % 53.76% 46.24% 36.16% 29.70% 24.76% 104.02% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.21 % -18.46 % -24.04 % -30.28 % -32.95 % 12.87 % -52.33 % -
  QoQ % 101.14% 23.21% 20.61% 8.10% -356.02% 124.59% -
  Horiz. % -0.40% 35.28% 45.94% 57.86% 62.97% -24.59% 100.00%
ROE 0.01 % -1.01 % -1.22 % -1.57 % -1.58 % 0.77 % -2.30 % -
  QoQ % 100.99% 17.21% 22.29% 0.63% -305.19% 133.48% -
  Horiz. % -0.43% 43.91% 53.04% 68.26% 68.70% -33.48% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.91 2.14 2.34 2.49 2.69 0.77 0.61 114.48%
  QoQ % -10.75% -8.55% -6.02% -7.43% 249.35% 26.23% -
  Horiz. % 313.11% 350.82% 383.61% 408.20% 440.98% 126.23% 100.00%
EPS 0.00 -0.39 -0.56 -0.75 -0.88 0.10 -0.32 -
  QoQ % 0.00% 30.36% 25.33% 14.77% -980.00% 131.25% -
  Horiz. % -0.00% 121.88% 175.00% 234.38% 275.00% -31.25% 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 0.3400 0.3900 0.4600 0.4800 0.5600 0.1300 0.1400 80.97%
  QoQ % -12.82% -15.22% -4.17% -14.29% 330.77% -7.14% -
  Horiz. % 242.86% 278.57% 328.57% 342.86% 400.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.30 1.25 1.07 0.93 0.84 1.02 0.78 40.70%
  QoQ % 4.00% 16.82% 15.05% 10.71% -17.65% 30.77% -
  Horiz. % 166.67% 160.26% 137.18% 119.23% 107.69% 130.77% 100.00%
EPS 0.00 -0.23 -0.26 -0.28 -0.28 0.13 -0.41 -
  QoQ % 0.00% 11.54% 7.14% 0.00% -315.38% 131.71% -
  Horiz. % -0.00% 56.10% 63.41% 68.29% 68.29% -31.71% 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 0.2308 0.2277 0.2100 0.1800 0.1751 0.1708 0.1768 19.50%
  QoQ % 1.36% 8.43% 16.67% 2.80% 2.52% -3.39% -
  Horiz. % 130.54% 128.79% 118.78% 101.81% 99.04% 96.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0550 0.0700 0.0900 0.0700 0.1000 0.0300 0.0400 -
P/RPS 2.88 3.28 3.85 2.81 3.72 3.87 6.51 -42.03%
  QoQ % -12.20% -14.81% 37.01% -24.46% -3.88% -40.55% -
  Horiz. % 44.24% 50.38% 59.14% 43.16% 57.14% 59.45% 100.00%
P/EPS 1,395.83 -17.75 -16.01 -9.28 -11.30 30.10 -12.43 -
  QoQ % 7,963.83% -10.87% -72.52% 17.88% -137.54% 342.16% -
  Horiz. % -11,229.53% 142.80% 128.80% 74.66% 90.91% -242.16% 100.00%
EY 0.07 -5.63 -6.25 -10.78 -8.85 3.32 -8.04 -
  QoQ % 101.24% 9.92% 42.02% -21.81% -366.57% 141.29% -
  Horiz. % -0.87% 70.02% 77.74% 134.08% 110.07% -41.29% 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 0.16 0.18 0.20 0.15 0.18 0.23 0.29 -32.80%
  QoQ % -11.11% -10.00% 33.33% -16.67% -21.74% -20.69% -
  Horiz. % 55.17% 62.07% 68.97% 51.72% 62.07% 79.31% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 30/05/18 27/02/18 -
Price 0.0550 0.0500 0.0800 0.0900 0.0800 0.0250 0.0450 -
P/RPS 2.88 2.34 3.42 3.61 2.98 3.23 7.32 -46.40%
  QoQ % 23.08% -31.58% -5.26% 21.14% -7.74% -55.87% -
  Horiz. % 39.34% 31.97% 46.72% 49.32% 40.71% 44.13% 100.00%
P/EPS 1,395.83 -12.68 -14.23 -11.93 -9.04 25.08 -13.99 -
  QoQ % 11,108.12% 10.89% -19.28% -31.97% -136.04% 279.27% -
  Horiz. % -9,977.34% 90.64% 101.72% 85.28% 64.62% -179.27% 100.00%
EY 0.07 -7.89 -7.03 -8.39 -11.06 3.99 -7.15 -
  QoQ % 100.89% -12.23% 16.21% 24.14% -377.19% 155.80% -
  Horiz. % -0.98% 110.35% 98.32% 117.34% 154.69% -55.80% 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 0.16 0.13 0.17 0.19 0.14 0.19 0.32 -37.08%
  QoQ % 23.08% -23.53% -10.53% 35.71% -26.32% -40.62% -
  Horiz. % 50.00% 40.62% 53.12% 59.38% 43.75% 59.38% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers