Highlights

[TIGER] QoQ TTM Result on 2018-12-31 [#0]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
31-Dec-2018
Profit Trend QoQ -     9.29%    YoY -     36.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 15,552 16,989 16,320 13,971 12,231 10,984 13,313 10.91%
  QoQ % -8.46% 4.10% 16.81% 14.23% 11.35% -17.49% -
  Horiz. % 116.82% 127.61% 122.59% 104.94% 91.87% 82.51% 100.00%
PBT -732 36 -3,431 -3,778 -4,211 -4,127 1,535 -
  QoQ % -2,133.33% 101.05% 9.18% 10.28% -2.04% -368.86% -
  Horiz. % -47.69% 2.35% -223.52% -246.12% -274.33% -268.86% 100.00%
Tax -1 -1 419 419 508 508 178 -
  QoQ % 0.00% -100.24% 0.00% -17.52% 0.00% 185.39% -
  Horiz. % -0.56% -0.56% 235.39% 235.39% 285.39% 285.39% 100.00%
NP -733 35 -3,012 -3,359 -3,703 -3,619 1,713 -
  QoQ % -2,194.29% 101.16% 10.33% 9.29% -2.32% -311.27% -
  Horiz. % -42.79% 2.04% -175.83% -196.09% -216.17% -211.27% 100.00%
NP to SH -733 35 -3,012 -3,359 -3,703 -3,619 1,713 -
  QoQ % -2,194.29% 101.16% 10.33% 9.29% -2.32% -311.27% -
  Horiz. % -42.79% 2.04% -175.83% -196.09% -216.17% -211.27% 100.00%
Tax Rate - % 2.78 % - % - % - % - % -11.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -23.97% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 16,285 16,954 19,332 17,330 15,934 14,603 11,600 25.35%
  QoQ % -3.95% -12.30% 11.55% 8.76% 9.11% 25.89% -
  Horiz. % 140.39% 146.16% 166.66% 149.40% 137.36% 125.89% 100.00%
Net Worth 296,139 302,007 297,919 274,832 235,511 229,057 223,428 20.64%
  QoQ % -1.94% 1.37% 8.40% 16.70% 2.82% 2.52% -
  Horiz. % 132.54% 135.17% 133.34% 123.01% 105.41% 102.52% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 296,139 302,007 297,919 274,832 235,511 229,057 223,428 20.64%
  QoQ % -1.94% 1.37% 8.40% 16.70% 2.82% 2.52% -
  Horiz. % 132.54% 135.17% 133.34% 123.01% 105.41% 102.52% 100.00%
NOSH 1,096,812 888,257 763,896 597,463 490,649 409,032 1,718,678 -25.86%
  QoQ % 23.48% 16.28% 27.86% 21.77% 19.95% -76.20% -
  Horiz. % 63.82% 51.68% 44.45% 34.76% 28.55% 23.80% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.71 % 0.21 % -18.46 % -24.04 % -30.28 % -32.95 % 12.87 % -
  QoQ % -2,342.86% 101.14% 23.21% 20.61% 8.10% -356.02% -
  Horiz. % -36.60% 1.63% -143.43% -186.79% -235.28% -256.02% 100.00%
ROE -0.25 % 0.01 % -1.01 % -1.22 % -1.57 % -1.58 % 0.77 % -
  QoQ % -2,600.00% 100.99% 17.21% 22.29% 0.63% -305.19% -
  Horiz. % -32.47% 1.30% -131.17% -158.44% -203.90% -205.19% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.42 1.91 2.14 2.34 2.49 2.69 0.77 50.33%
  QoQ % -25.65% -10.75% -8.55% -6.02% -7.43% 249.35% -
  Horiz. % 184.42% 248.05% 277.92% 303.90% 323.38% 349.35% 100.00%
EPS -0.07 0.00 -0.39 -0.56 -0.75 -0.88 0.10 -
  QoQ % 0.00% 0.00% 30.36% 25.33% 14.77% -980.00% -
  Horiz. % -70.00% 0.00% -390.00% -560.00% -750.00% -880.00% 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 0.2700 0.3400 0.3900 0.4600 0.4800 0.5600 0.1300 62.71%
  QoQ % -20.59% -12.82% -15.22% -4.17% -14.29% 330.77% -
  Horiz. % 207.69% 261.54% 300.00% 353.85% 369.23% 430.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.06 1.16 1.11 0.95 0.83 0.75 0.91 10.70%
  QoQ % -8.62% 4.50% 16.84% 14.46% 10.67% -17.58% -
  Horiz. % 116.48% 127.47% 121.98% 104.40% 91.21% 82.42% 100.00%
EPS -0.05 0.00 -0.21 -0.23 -0.25 -0.25 0.12 -
  QoQ % 0.00% 0.00% 8.70% 8.00% 0.00% -308.33% -
  Horiz. % -41.67% 0.00% -175.00% -191.67% -208.33% -208.33% 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 0.2016 0.2056 0.2029 0.1871 0.1604 0.1560 0.1521 20.64%
  QoQ % -1.95% 1.33% 8.44% 16.65% 2.82% 2.56% -
  Horiz. % 132.54% 135.17% 133.40% 123.01% 105.46% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0500 0.0550 0.0700 0.0900 0.0700 0.1000 0.0300 -
P/RPS 3.53 2.88 3.28 3.85 2.81 3.72 3.87 -5.94%
  QoQ % 22.57% -12.20% -14.81% 37.01% -24.46% -3.88% -
  Horiz. % 91.21% 74.42% 84.75% 99.48% 72.61% 96.12% 100.00%
P/EPS -74.82 1,395.83 -17.75 -16.01 -9.28 -11.30 30.10 -
  QoQ % -105.36% 7,963.83% -10.87% -72.52% 17.88% -137.54% -
  Horiz. % -248.57% 4,637.31% -58.97% -53.19% -30.83% -37.54% 100.00%
EY -1.34 0.07 -5.63 -6.25 -10.78 -8.85 3.32 -
  QoQ % -2,014.29% 101.24% 9.92% 42.02% -21.81% -366.57% -
  Horiz. % -40.36% 2.11% -169.58% -188.25% -324.70% -266.57% 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 0.19 0.16 0.18 0.20 0.15 0.18 0.23 -11.95%
  QoQ % 18.75% -11.11% -10.00% 33.33% -16.67% -21.74% -
  Horiz. % 82.61% 69.57% 78.26% 86.96% 65.22% 78.26% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.0750 0.0550 0.0500 0.0800 0.0900 0.0800 0.0250 -
P/RPS 5.29 2.88 2.34 3.42 3.61 2.98 3.23 38.90%
  QoQ % 83.68% 23.08% -31.58% -5.26% 21.14% -7.74% -
  Horiz. % 163.78% 89.16% 72.45% 105.88% 111.76% 92.26% 100.00%
P/EPS -112.22 1,395.83 -12.68 -14.23 -11.93 -9.04 25.08 -
  QoQ % -108.04% 11,108.12% 10.89% -19.28% -31.97% -136.04% -
  Horiz. % -447.45% 5,565.51% -50.56% -56.74% -47.57% -36.04% 100.00%
EY -0.89 0.07 -7.89 -7.03 -8.39 -11.06 3.99 -
  QoQ % -1,371.43% 100.89% -12.23% 16.21% 24.14% -377.19% -
  Horiz. % -22.31% 1.75% -197.74% -176.19% -210.28% -277.19% 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 0.28 0.16 0.13 0.17 0.19 0.14 0.19 29.47%
  QoQ % 75.00% 23.08% -23.53% -10.53% 35.71% -26.32% -
  Horiz. % 147.37% 84.21% 68.42% 89.47% 100.00% 73.68% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

192  731  604  935 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.865-0.355 
 SAPNRG 0.120.00 
 KANGER 0.185-0.01 
 PA 0.145-0.005 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS