Highlights

[TIGER] QoQ TTM Result on 2013-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -2.75%    YoY -     397.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,190 12,589 25,695 22,806 24,818 27,581 23,806 -46.95%
  QoQ % -27.00% -51.01% 12.67% -8.11% -10.02% 15.86% -
  Horiz. % 38.60% 52.88% 107.93% 95.80% 104.25% 115.86% 100.00%
PBT -3,423 -1,388 14,608 16,290 16,455 12,268 -412 309.68%
  QoQ % -146.61% -109.50% -10.33% -1.00% 34.13% 3,077.67% -
  Horiz. % 830.83% 336.89% -3,545.63% -3,953.88% -3,993.93% -2,977.67% 100.00%
Tax 1,213 909 -9,733 -11,206 -11,227 -10,950 -1,466 -
  QoQ % 33.44% 109.34% 13.14% 0.19% -2.53% -646.93% -
  Horiz. % -82.74% -62.01% 663.92% 764.39% 765.83% 746.93% 100.00%
NP -2,210 -479 4,875 5,084 5,228 1,318 -1,878 11.45%
  QoQ % -361.38% -109.83% -4.11% -2.75% 296.66% 170.18% -
  Horiz. % 117.68% 25.51% -259.58% -270.71% -278.38% -70.18% 100.00%
NP to SH -2,210 -479 4,875 5,084 5,228 1,318 -1,878 11.45%
  QoQ % -361.38% -109.83% -4.11% -2.75% 296.66% 170.18% -
  Horiz. % 117.68% 25.51% -259.58% -270.71% -278.38% -70.18% 100.00%
Tax Rate - % - % 66.63 % 68.79 % 68.23 % 89.26 % - % -
  QoQ % 0.00% 0.00% -3.14% 0.82% -23.56% 0.00% -
  Horiz. % 0.00% 0.00% 74.65% 77.07% 76.44% 100.00% -
Total Cost 11,400 13,068 20,820 17,722 19,590 26,263 25,684 -41.78%
  QoQ % -12.76% -37.23% 17.48% -9.54% -25.41% 2.25% -
  Horiz. % 44.39% 50.88% 81.06% 69.00% 76.27% 102.25% 100.00%
Net Worth 169,399 174,271 235,400 211,200 92,266 91,806 90,850 51.44%
  QoQ % -2.80% -25.97% 11.46% 128.90% 0.50% 1.05% -
  Horiz. % 186.46% 191.82% 259.11% 232.47% 101.56% 101.05% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 169,399 174,271 235,400 211,200 92,266 91,806 90,850 51.44%
  QoQ % -2.80% -25.97% 11.46% 128.90% 0.50% 1.05% -
  Horiz. % 186.46% 191.82% 259.11% 232.47% 101.56% 101.05% 100.00%
NOSH 769,999 792,142 1,070,000 960,000 384,444 382,526 395,000 55.99%
  QoQ % -2.80% -25.97% 11.46% 149.71% 0.50% -3.16% -
  Horiz. % 194.94% 200.54% 270.89% 243.04% 97.33% 96.84% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -24.05 % -3.80 % 18.97 % 22.29 % 21.07 % 4.78 % -7.89 % 110.09%
  QoQ % -532.89% -120.03% -14.89% 5.79% 340.79% 160.58% -
  Horiz. % 304.82% 48.16% -240.43% -282.51% -267.05% -60.58% 100.00%
ROE -1.30 % -0.27 % 2.07 % 2.41 % 5.67 % 1.44 % -2.07 % -26.64%
  QoQ % -381.48% -113.04% -14.11% -57.50% 293.75% 169.57% -
  Horiz. % 62.80% 13.04% -100.00% -116.43% -273.91% -69.57% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.19 1.59 2.40 2.38 6.46 7.21 6.03 -66.07%
  QoQ % -25.16% -33.75% 0.84% -63.16% -10.40% 19.57% -
  Horiz. % 19.73% 26.37% 39.80% 39.47% 107.13% 119.57% 100.00%
EPS -0.29 -0.06 0.46 0.53 1.36 0.34 -0.48 -28.51%
  QoQ % -383.33% -113.04% -13.21% -61.03% 300.00% 170.83% -
  Horiz. % 60.42% 12.50% -95.83% -110.42% -283.33% -70.83% 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 0.2400 0.2400 0.2300 -2.92%
  QoQ % 0.00% 0.00% 0.00% -8.33% 0.00% 4.35% -
  Horiz. % 95.65% 95.65% 95.65% 95.65% 104.35% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.70 0.96 1.96 1.74 1.90 2.11 1.82 -47.08%
  QoQ % -27.08% -51.02% 12.64% -8.42% -9.95% 15.93% -
  Horiz. % 38.46% 52.75% 107.69% 95.60% 104.40% 115.93% 100.00%
EPS -0.17 -0.04 0.37 0.39 0.40 0.10 -0.14 13.81%
  QoQ % -325.00% -110.81% -5.13% -2.50% 300.00% 171.43% -
  Horiz. % 121.43% 28.57% -264.29% -278.57% -285.71% -71.43% 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 0.1295 0.1332 0.1799 0.1614 0.0705 0.0702 0.0694 51.51%
  QoQ % -2.78% -25.96% 11.46% 128.94% 0.43% 1.15% -
  Horiz. % 186.60% 191.93% 259.22% 232.56% 101.59% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1400 0.1400 0.1500 0.1400 0.2300 0.2250 0.2500 -
P/RPS 11.73 8.81 6.25 5.89 3.56 3.12 4.15 99.78%
  QoQ % 33.14% 40.96% 6.11% 65.45% 14.10% -24.82% -
  Horiz. % 282.65% 212.29% 150.60% 141.93% 85.78% 75.18% 100.00%
P/EPS -48.78 -231.52 32.92 26.44 16.91 65.30 -52.58 -4.87%
  QoQ % 78.93% -803.28% 24.51% 56.36% -74.10% 224.19% -
  Horiz. % 92.77% 440.32% -62.61% -50.29% -32.16% -124.19% 100.00%
EY -2.05 -0.43 3.04 3.78 5.91 1.53 -1.90 5.19%
  QoQ % -376.74% -114.14% -19.58% -36.04% 286.27% 180.53% -
  Horiz. % 107.89% 22.63% -160.00% -198.95% -311.05% -80.53% 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 0.64 0.64 0.68 0.64 0.96 0.94 1.09 -29.86%
  QoQ % 0.00% -5.88% 6.25% -33.33% 2.13% -13.76% -
  Horiz. % 58.72% 58.72% 62.39% 58.72% 88.07% 86.24% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 -
Price 0.1400 0.1450 0.1400 0.1500 0.2600 0.2200 0.3500 -
P/RPS 11.73 9.12 5.83 6.31 4.03 3.05 5.81 59.67%
  QoQ % 28.62% 56.43% -7.61% 56.58% 32.13% -47.50% -
  Horiz. % 201.89% 156.97% 100.34% 108.61% 69.36% 52.50% 100.00%
P/EPS -48.78 -239.79 30.73 28.32 19.12 63.85 -73.62 -23.98%
  QoQ % 79.66% -880.31% 8.51% 48.12% -70.05% 186.73% -
  Horiz. % 66.26% 325.71% -41.74% -38.47% -25.97% -86.73% 100.00%
EY -2.05 -0.42 3.25 3.53 5.23 1.57 -1.36 31.43%
  QoQ % -388.10% -112.92% -7.93% -32.50% 233.12% 215.44% -
  Horiz. % 150.74% 30.88% -238.97% -259.56% -384.56% -115.44% 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 0.64 0.66 0.64 0.68 1.08 0.92 1.52 -43.79%
  QoQ % -3.03% 3.13% -5.88% -37.04% 17.39% -39.47% -
  Horiz. % 42.11% 43.42% 42.11% 44.74% 71.05% 60.53% 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.
 


 

197  295  507  1315 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers