Highlights

[TIGER] QoQ TTM Result on 2010-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -11.45%    YoY -     20.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 21,898 19,792 15,078 10,460 9,896 7,886 12,778 43.16%
  QoQ % 10.64% 31.26% 44.15% 5.70% 25.49% -38.28% -
  Horiz. % 171.37% 154.89% 118.00% 81.86% 77.45% 61.72% 100.00%
PBT -1,082 -4,607 -6,969 -6,682 -5,252 -8,301 -6,162 -68.61%
  QoQ % 76.51% 33.89% -4.30% -27.23% 36.73% -34.71% -
  Horiz. % 17.56% 74.76% 113.10% 108.44% 85.23% 134.71% 100.00%
Tax -2,345 -1,406 -356 -307 -911 -564 -840 98.14%
  QoQ % -66.79% -294.94% -15.96% 66.30% -61.52% 32.86% -
  Horiz. % 279.17% 167.38% 42.38% 36.55% 108.45% 67.14% 100.00%
NP -3,427 -6,013 -7,325 -6,989 -6,163 -8,865 -7,002 -37.87%
  QoQ % 43.01% 17.91% -4.81% -13.40% 30.48% -26.61% -
  Horiz. % 48.94% 85.88% 104.61% 99.81% 88.02% 126.61% 100.00%
NP to SH -3,427 -5,933 -7,185 -6,792 -6,094 -8,876 -7,073 -38.28%
  QoQ % 42.24% 17.43% -5.79% -11.45% 31.34% -25.49% -
  Horiz. % 48.45% 83.88% 101.58% 96.03% 86.16% 125.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,325 25,805 22,403 17,449 16,059 16,751 19,780 17.89%
  QoQ % -1.86% 15.19% 28.39% 8.66% -4.13% -15.31% -
  Horiz. % 128.03% 130.46% 113.26% 88.22% 81.19% 84.69% 100.00%
Net Worth 68,999 46,114 42,171 8,451 9,890 113,021 0 -
  QoQ % 49.63% 9.35% 399.01% -14.55% -91.25% 0.00% -
  Horiz. % 61.05% 40.80% 37.31% 7.48% 8.75% 100.00% -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 68,999 46,114 42,171 8,451 9,890 113,021 0 -
  QoQ % 49.63% 9.35% 399.01% -14.55% -91.25% 0.00% -
  Horiz. % 61.05% 40.80% 37.31% 7.48% 8.75% 100.00% -
NOSH 287,499 192,142 175,714 35,212 36,630 43,977 44,134 248.40%
  QoQ % 49.63% 9.35% 399.01% -3.87% -16.71% -0.36% -
  Horiz. % 651.42% 435.36% 398.13% 79.78% 83.00% 99.64% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -15.65 % -30.38 % -48.58 % -66.82 % -62.28 % -112.41 % -54.80 % -56.60%
  QoQ % 48.49% 37.46% 27.30% -7.29% 44.60% -105.13% -
  Horiz. % 28.56% 55.44% 88.65% 121.93% 113.65% 205.13% 100.00%
ROE -4.97 % -12.87 % -17.04 % -80.37 % -61.62 % -7.85 % - % -
  QoQ % 61.38% 24.47% 78.80% -30.43% -684.97% 0.00% -
  Horiz. % 63.31% 163.95% 217.07% 1,023.82% 784.97% 100.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.62 10.30 8.58 29.71 27.02 17.93 28.95 -58.90%
  QoQ % -26.02% 20.05% -71.12% 9.96% 50.70% -38.07% -
  Horiz. % 26.32% 35.58% 29.64% 102.63% 93.33% 61.93% 100.00%
EPS -1.19 -3.09 -4.09 -19.29 -16.64 -20.18 -16.03 -82.31%
  QoQ % 61.49% 24.45% 78.80% -15.93% 17.54% -25.89% -
  Horiz. % 7.42% 19.28% 25.51% 120.34% 103.81% 125.89% 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 0.2400 0.2400 0.2400 0.2700 2.5700 0.0000 -
  QoQ % 0.00% 0.00% 0.00% -11.11% -89.49% 0.00% -
  Horiz. % 9.34% 9.34% 9.34% 9.34% 10.51% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.67 1.51 1.15 0.80 0.76 0.60 0.98 42.62%
  QoQ % 10.60% 31.30% 43.75% 5.26% 26.67% -38.78% -
  Horiz. % 170.41% 154.08% 117.35% 81.63% 77.55% 61.22% 100.00%
EPS -0.26 -0.45 -0.55 -0.52 -0.47 -0.68 -0.54 -38.54%
  QoQ % 42.22% 18.18% -5.77% -10.64% 30.88% -25.93% -
  Horiz. % 48.15% 83.33% 101.85% 96.30% 87.04% 125.93% 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 0.0527 0.0352 0.0322 0.0065 0.0076 0.0864 0.0000 -
  QoQ % 49.72% 9.32% 395.38% -14.47% -91.20% 0.00% -
  Horiz. % 61.00% 40.74% 37.27% 7.52% 8.80% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1000 0.1400 0.1700 0.1400 0.1200 0.2200 0.1900 -
P/RPS 1.31 1.36 1.98 0.47 0.44 1.23 0.66 57.87%
  QoQ % -3.68% -31.31% 321.28% 6.82% -64.23% 86.36% -
  Horiz. % 198.48% 206.06% 300.00% 71.21% 66.67% 186.36% 100.00%
P/EPS -8.39 -4.53 -4.16 -0.73 -0.72 -1.09 -1.19 267.25%
  QoQ % -85.21% -8.89% -469.86% -1.39% 33.94% 8.40% -
  Horiz. % 705.04% 380.67% 349.58% 61.34% 60.50% 91.60% 100.00%
EY -11.92 -22.06 -24.05 -137.78 -138.64 -91.74 -84.35 -72.84%
  QoQ % 45.97% 8.27% 82.54% 0.62% -51.12% -8.76% -
  Horiz. % 14.13% 26.15% 28.51% 163.34% 164.36% 108.76% 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 0.42 0.58 0.71 0.58 0.44 0.09 0.00 -
  QoQ % -27.59% -18.31% 22.41% 31.82% 388.89% 0.00% -
  Horiz. % 466.67% 644.44% 788.89% 644.44% 488.89% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 26/05/10 -
Price 0.1300 0.1300 0.1400 0.1600 0.1600 0.1200 0.1700 -
P/RPS 1.71 1.26 1.63 0.54 0.59 0.67 0.59 103.15%
  QoQ % 35.71% -22.70% 201.85% -8.47% -11.94% 13.56% -
  Horiz. % 289.83% 213.56% 276.27% 91.53% 100.00% 113.56% 100.00%
P/EPS -10.91 -4.21 -3.42 -0.83 -0.96 -0.59 -1.06 372.49%
  QoQ % -159.14% -23.10% -312.05% 13.54% -62.71% 44.34% -
  Horiz. % 1,029.25% 397.17% 322.64% 78.30% 90.57% 55.66% 100.00%
EY -9.17 -23.75 -29.21 -120.55 -103.98 -168.19 -94.27 -78.82%
  QoQ % 61.39% 18.69% 75.77% -15.94% 38.18% -78.41% -
  Horiz. % 9.73% 25.19% 30.99% 127.88% 110.30% 178.41% 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 0.54 0.54 0.58 0.67 0.59 0.05 0.00 -
  QoQ % 0.00% -6.90% -13.43% 13.56% 1,080.00% 0.00% -
  Horiz. % 1,080.00% 1,080.00% 1,160.00% 1,340.00% 1,180.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers