Highlights

[TIGER] QoQ TTM Result on 2014-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -12.67%    YoY -     -148.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 19,021 15,142 19,831 22,670 9,190 12,589 25,695 -18.15%
  QoQ % 25.62% -23.64% -12.52% 146.68% -27.00% -51.01% -
  Horiz. % 74.03% 58.93% 77.18% 88.23% 35.77% 48.99% 100.00%
PBT 1,277 -36 -5,054 -3,703 -3,423 -1,388 14,608 -80.27%
  QoQ % 3,647.22% 99.29% -36.48% -8.18% -146.61% -109.50% -
  Horiz. % 8.74% -0.25% -34.60% -25.35% -23.43% -9.50% 100.00%
Tax -2,015 -2,015 1,213 1,213 1,213 909 -9,733 -64.97%
  QoQ % 0.00% -266.12% 0.00% 0.00% 33.44% 109.34% -
  Horiz. % 20.70% 20.70% -12.46% -12.46% -12.46% -9.34% 100.00%
NP -738 -2,051 -3,841 -2,490 -2,210 -479 4,875 -
  QoQ % 64.02% 46.60% -54.26% -12.67% -361.38% -109.83% -
  Horiz. % -15.14% -42.07% -78.79% -51.08% -45.33% -9.83% 100.00%
NP to SH -738 -2,051 -3,841 -2,490 -2,210 -479 4,875 -
  QoQ % 64.02% 46.60% -54.26% -12.67% -361.38% -109.83% -
  Horiz. % -15.14% -42.07% -78.79% -51.08% -45.33% -9.83% 100.00%
Tax Rate 157.79 % - % - % - % - % - % 66.63 % 77.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.82% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,759 17,193 23,672 25,160 11,400 13,068 20,820 -3.42%
  QoQ % 14.92% -27.37% -5.91% 120.70% -12.76% -37.23% -
  Horiz. % 94.90% 82.58% 113.70% 120.85% 54.76% 62.77% 100.00%
Net Worth 170,500 154,000 171,050 202,400 169,399 174,271 235,400 -19.33%
  QoQ % 10.71% -9.97% -15.49% 19.48% -2.80% -25.97% -
  Horiz. % 72.43% 65.42% 72.66% 85.98% 71.96% 74.03% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,500 154,000 171,050 202,400 169,399 174,271 235,400 -19.33%
  QoQ % 10.71% -9.97% -15.49% 19.48% -2.80% -25.97% -
  Horiz. % 72.43% 65.42% 72.66% 85.98% 71.96% 74.03% 100.00%
NOSH 775,000 700,000 777,500 920,000 769,999 792,142 1,070,000 -19.33%
  QoQ % 10.71% -9.97% -15.49% 19.48% -2.80% -25.97% -
  Horiz. % 72.43% 65.42% 72.66% 85.98% 71.96% 74.03% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.88 % -13.55 % -19.37 % -10.98 % -24.05 % -3.80 % 18.97 % -
  QoQ % 71.37% 30.05% -76.41% 54.35% -532.89% -120.03% -
  Horiz. % -20.45% -71.43% -102.11% -57.88% -126.78% -20.03% 100.00%
ROE -0.43 % -1.33 % -2.25 % -1.23 % -1.30 % -0.27 % 2.07 % -
  QoQ % 67.67% 40.89% -82.93% 5.38% -381.48% -113.04% -
  Horiz. % -20.77% -64.25% -108.70% -59.42% -62.80% -13.04% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.45 2.16 2.55 2.46 1.19 1.59 2.40 1.38%
  QoQ % 13.43% -15.29% 3.66% 106.72% -25.16% -33.75% -
  Horiz. % 102.08% 90.00% 106.25% 102.50% 49.58% 66.25% 100.00%
EPS -0.10 -0.29 -0.49 -0.27 -0.29 -0.06 0.46 -
  QoQ % 65.52% 40.82% -81.48% 6.90% -383.33% -113.04% -
  Horiz. % -21.74% -63.04% -106.52% -58.70% -63.04% -13.04% 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 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.45 1.16 1.52 1.73 0.70 0.96 1.96 -18.19%
  QoQ % 25.00% -23.68% -12.14% 147.14% -27.08% -51.02% -
  Horiz. % 73.98% 59.18% 77.55% 88.27% 35.71% 48.98% 100.00%
EPS -0.06 -0.16 -0.29 -0.19 -0.17 -0.04 0.37 -
  QoQ % 62.50% 44.83% -52.63% -11.76% -325.00% -110.81% -
  Horiz. % -16.22% -43.24% -78.38% -51.35% -45.95% -10.81% 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 0.1303 0.1177 0.1307 0.1547 0.1295 0.1332 0.1799 -19.33%
  QoQ % 10.71% -9.95% -15.51% 19.46% -2.78% -25.96% -
  Horiz. % 72.43% 65.43% 72.65% 85.99% 71.98% 74.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.0900 0.1050 0.1300 0.1300 0.1400 0.1400 0.1500 -
P/RPS 3.67 4.85 5.10 5.28 11.73 8.81 6.25 -29.85%
  QoQ % -24.33% -4.90% -3.41% -54.99% 33.14% 40.96% -
  Horiz. % 58.72% 77.60% 81.60% 84.48% 187.68% 140.96% 100.00%
P/EPS -94.51 -35.84 -26.31 -48.03 -48.78 -231.52 32.92 -
  QoQ % -163.70% -36.22% 45.22% 1.54% 78.93% -803.28% -
  Horiz. % -287.09% -108.87% -79.92% -145.90% -148.18% -703.28% 100.00%
EY -1.06 -2.79 -3.80 -2.08 -2.05 -0.43 3.04 -
  QoQ % 62.01% 26.58% -82.69% -1.46% -376.74% -114.14% -
  Horiz. % -34.87% -91.78% -125.00% -68.42% -67.43% -14.14% 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 0.41 0.48 0.59 0.59 0.64 0.64 0.68 -28.61%
  QoQ % -14.58% -18.64% 0.00% -7.81% 0.00% -5.88% -
  Horiz. % 60.29% 70.59% 86.76% 86.76% 94.12% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 26/05/15 26/02/15 25/11/14 29/08/14 22/05/14 -
Price 0.0900 0.0950 0.1150 0.1300 0.1400 0.1450 0.1400 -
P/RPS 3.67 4.39 4.51 5.28 11.73 9.12 5.83 -26.53%
  QoQ % -16.40% -2.66% -14.58% -54.99% 28.62% 56.43% -
  Horiz. % 62.95% 75.30% 77.36% 90.57% 201.20% 156.43% 100.00%
P/EPS -94.51 -32.42 -23.28 -48.03 -48.78 -239.79 30.73 -
  QoQ % -191.52% -39.26% 51.53% 1.54% 79.66% -880.31% -
  Horiz. % -307.55% -105.50% -75.76% -156.30% -158.74% -780.31% 100.00%
EY -1.06 -3.08 -4.30 -2.08 -2.05 -0.42 3.25 -
  QoQ % 65.58% 28.37% -106.73% -1.46% -388.10% -112.92% -
  Horiz. % -32.62% -94.77% -132.31% -64.00% -63.08% -12.92% 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 0.41 0.43 0.52 0.59 0.64 0.66 0.64 -25.67%
  QoQ % -4.65% -17.31% -11.86% -7.81% -3.03% 3.13% -
  Horiz. % 64.06% 67.19% 81.25% 92.19% 100.00% 103.13% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers