Highlights

[TIGER] QoQ TTM Result on 2011-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     144.30%    YoY -     122.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 48,559 48,978 41,885 38,141 21,898 19,792 15,078 117.62%
  QoQ % -0.86% 16.93% 9.82% 74.18% 10.64% 31.26% -
  Horiz. % 322.05% 324.83% 277.79% 252.96% 145.23% 131.26% 100.00%
PBT 768 5,127 6,344 6,053 -1,082 -4,607 -6,969 -
  QoQ % -85.02% -19.18% 4.81% 659.43% 76.51% 33.89% -
  Horiz. % -11.02% -73.57% -91.03% -86.86% 15.53% 66.11% 100.00%
Tax -2,433 -3,345 -4,462 -4,535 -2,345 -1,406 -356 258.87%
  QoQ % 27.26% 25.03% 1.61% -93.39% -66.79% -294.94% -
  Horiz. % 683.43% 939.61% 1,253.37% 1,273.88% 658.71% 394.94% 100.00%
NP -1,665 1,782 1,882 1,518 -3,427 -6,013 -7,325 -62.65%
  QoQ % -193.43% -5.31% 23.98% 144.30% 43.01% 17.91% -
  Horiz. % 22.73% -24.33% -25.69% -20.72% 46.78% 82.09% 100.00%
NP to SH -1,665 1,782 1,882 1,518 -3,427 -5,933 -7,185 -62.17%
  QoQ % -193.43% -5.31% 23.98% 144.30% 42.24% 17.43% -
  Horiz. % 23.17% -24.80% -26.19% -21.13% 47.70% 82.57% 100.00%
Tax Rate 316.80 % 65.24 % 70.33 % 74.92 % - % - % - % -
  QoQ % 385.59% -7.24% -6.13% 0.00% 0.00% 0.00% -
  Horiz. % 422.85% 87.08% 93.87% 100.00% - - -
Total Cost 50,224 47,196 40,003 36,623 25,325 25,805 22,403 71.04%
  QoQ % 6.42% 17.98% 9.23% 44.61% -1.86% 15.19% -
  Horiz. % 224.18% 210.67% 178.56% 163.47% 113.04% 115.19% 100.00%
Net Worth 67,217 71,957 70,006 75,199 68,999 46,114 42,171 36.33%
  QoQ % -6.59% 2.79% -6.91% 8.99% 49.63% 9.35% -
  Horiz. % 159.39% 170.63% 166.00% 178.32% 163.62% 109.35% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 67,217 71,957 70,006 75,199 68,999 46,114 42,171 36.33%
  QoQ % -6.59% 2.79% -6.91% 8.99% 49.63% 9.35% -
  Horiz. % 159.39% 170.63% 166.00% 178.32% 163.62% 109.35% 100.00%
NOSH 305,531 312,857 304,375 313,333 287,499 192,142 175,714 44.45%
  QoQ % -2.34% 2.79% -2.86% 8.99% 49.63% 9.35% -
  Horiz. % 173.88% 178.05% 173.22% 178.32% 163.62% 109.35% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.43 % 3.64 % 4.49 % 3.98 % -15.65 % -30.38 % -48.58 % -82.83%
  QoQ % -194.23% -18.93% 12.81% 125.43% 48.49% 37.46% -
  Horiz. % 7.06% -7.49% -9.24% -8.19% 32.21% 62.54% 100.00%
ROE -2.48 % 2.48 % 2.69 % 2.02 % -4.97 % -12.87 % -17.04 % -72.23%
  QoQ % -200.00% -7.81% 33.17% 140.64% 61.38% 24.47% -
  Horiz. % 14.55% -14.55% -15.79% -11.85% 29.17% 75.53% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.89 15.66 13.76 12.17 7.62 10.30 8.58 50.64%
  QoQ % 1.47% 13.81% 13.06% 59.71% -26.02% 20.05% -
  Horiz. % 185.20% 182.52% 160.37% 141.84% 88.81% 120.05% 100.00%
EPS -0.54 0.57 0.62 0.48 -1.19 -3.09 -4.09 -73.98%
  QoQ % -194.74% -8.06% 29.17% 140.34% 61.49% 24.45% -
  Horiz. % 13.20% -13.94% -15.16% -11.74% 29.10% 75.55% 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 0.2300 0.2300 0.2400 0.2400 0.2400 0.2400 -5.62%
  QoQ % -4.35% 0.00% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 95.83% 95.83% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.71 3.74 3.20 2.91 1.67 1.51 1.15 117.87%
  QoQ % -0.80% 16.87% 9.97% 74.25% 10.60% 31.30% -
  Horiz. % 322.61% 325.22% 278.26% 253.04% 145.22% 131.30% 100.00%
EPS -0.13 0.14 0.14 0.12 -0.26 -0.45 -0.55 -61.67%
  QoQ % -192.86% 0.00% 16.67% 146.15% 42.22% 18.18% -
  Horiz. % 23.64% -25.45% -25.45% -21.82% 47.27% 81.82% 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 0.0514 0.0550 0.0535 0.0575 0.0527 0.0352 0.0322 36.47%
  QoQ % -6.55% 2.80% -6.96% 9.11% 49.72% 9.32% -
  Horiz. % 159.63% 170.81% 166.15% 178.57% 163.66% 109.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 0.1700 -
P/RPS 0.82 0.89 1.02 0.99 1.31 1.36 1.98 -44.35%
  QoQ % -7.87% -12.75% 3.03% -24.43% -3.68% -31.31% -
  Horiz. % 41.41% 44.95% 51.52% 50.00% 66.16% 68.69% 100.00%
P/EPS -23.86 24.58 22.64 24.77 -8.39 -4.53 -4.16 219.40%
  QoQ % -197.07% 8.57% -8.60% 395.23% -85.21% -8.89% -
  Horiz. % 573.56% -590.87% -544.23% -595.43% 201.68% 108.89% 100.00%
EY -4.19 4.07 4.42 4.04 -11.92 -22.06 -24.05 -68.71%
  QoQ % -202.95% -7.92% 9.41% 133.89% 45.97% 8.27% -
  Horiz. % 17.42% -16.92% -18.38% -16.80% 49.56% 91.73% 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 0.59 0.61 0.61 0.50 0.42 0.58 0.71 -11.58%
  QoQ % -3.28% 0.00% 22.00% 19.05% -27.59% -18.31% -
  Horiz. % 83.10% 85.92% 85.92% 70.42% 59.15% 81.69% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 -
Price 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 0.1400 -
P/RPS 2.58 0.83 1.02 1.15 1.71 1.26 1.63 35.70%
  QoQ % 210.84% -18.63% -11.30% -32.75% 35.71% -22.70% -
  Horiz. % 158.28% 50.92% 62.58% 70.55% 104.91% 77.30% 100.00%
P/EPS -75.24 22.82 22.64 28.90 -10.91 -4.21 -3.42 680.73%
  QoQ % -429.71% 0.80% -21.66% 364.89% -159.14% -23.10% -
  Horiz. % 2,200.00% -667.25% -661.99% -845.03% 319.01% 123.10% 100.00%
EY -1.33 4.38 4.42 3.46 -9.17 -23.75 -29.21 -87.18%
  QoQ % -130.37% -0.90% 27.75% 137.73% 61.39% 18.69% -
  Horiz. % 4.55% -14.99% -15.13% -11.85% 31.39% 81.31% 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 1.86 0.57 0.61 0.58 0.54 0.54 0.58 117.00%
  QoQ % 226.32% -6.56% 5.17% 7.41% 0.00% -6.90% -
  Horiz. % 320.69% 98.28% 105.17% 100.00% 93.10% 93.10% 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.
 


 

105  92  387  1712 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers