Highlights

[TIGER] QoQ TTM Result on 2010-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     17.56%    YoY -     -40.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,460 9,896 7,886 12,778 11,128 14,388 13,822 -16.91%
  QoQ % 5.70% 25.49% -38.28% 14.83% -22.66% 4.09% -
  Horiz. % 75.68% 71.60% 57.05% 92.45% 80.51% 104.09% 100.00%
PBT -6,682 -5,252 -8,301 -6,162 -7,745 -6,274 -1,428 178.97%
  QoQ % -27.23% 36.73% -34.71% 20.44% -23.45% -339.36% -
  Horiz. % 467.93% 367.79% 581.30% 431.51% 542.37% 439.36% 100.00%
Tax -307 -911 -564 -840 -707 -106 -548 -31.97%
  QoQ % 66.30% -61.52% 32.86% -18.81% -566.98% 80.66% -
  Horiz. % 56.02% 166.24% 102.92% 153.28% 129.01% 19.34% 100.00%
NP -6,989 -6,163 -8,865 -7,002 -8,452 -6,380 -1,976 131.61%
  QoQ % -13.40% 30.48% -26.61% 17.16% -32.48% -222.87% -
  Horiz. % 353.69% 311.89% 448.63% 354.35% 427.73% 322.87% 100.00%
NP to SH -6,792 -6,094 -8,876 -7,073 -8,580 -6,491 -2,087 119.14%
  QoQ % -11.45% 31.34% -25.49% 17.56% -32.18% -211.02% -
  Horiz. % 325.44% 292.00% 425.30% 338.91% 411.12% 311.02% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,449 16,059 16,751 19,780 19,580 20,768 15,798 6.83%
  QoQ % 8.66% -4.13% -15.31% 1.02% -5.72% 31.46% -
  Horiz. % 110.45% 101.65% 106.03% 125.21% 123.94% 131.46% 100.00%
Net Worth 8,451 9,890 113,021 0 23,644 26,403 33,352 -59.86%
  QoQ % -14.55% -91.25% 0.00% 0.00% -10.45% -20.84% -
  Horiz. % 25.34% 29.65% 338.87% 0.00% 70.89% 79.16% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 8,451 9,890 113,021 0 23,644 26,403 33,352 -59.86%
  QoQ % -14.55% -91.25% 0.00% 0.00% -10.45% -20.84% -
  Horiz. % 25.34% 29.65% 338.87% 0.00% 70.89% 79.16% 100.00%
NOSH 35,212 36,630 43,977 44,134 45,470 44,005 46,975 -17.44%
  QoQ % -3.87% -16.71% -0.36% -2.94% 3.33% -6.32% -
  Horiz. % 74.96% 77.98% 93.62% 93.95% 96.79% 93.68% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -66.82 % -62.28 % -112.41 % -54.80 % -75.95 % -44.34 % -14.30 % 178.72%
  QoQ % -7.29% 44.60% -105.13% 27.85% -71.29% -210.07% -
  Horiz. % 467.27% 435.52% 786.08% 383.22% 531.12% 310.07% 100.00%
ROE -80.37 % -61.62 % -7.85 % - % -36.29 % -24.58 % -6.26 % 445.75%
  QoQ % -30.43% -684.97% 0.00% 0.00% -47.64% -292.65% -
  Horiz. % 1,283.87% 984.34% 125.40% 0.00% 579.71% 392.65% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.71 27.02 17.93 28.95 24.47 32.70 29.42 0.65%
  QoQ % 9.96% 50.70% -38.07% 18.31% -25.17% 11.15% -
  Horiz. % 100.99% 91.84% 60.94% 98.40% 83.17% 111.15% 100.00%
EPS -19.29 -16.64 -20.18 -16.03 -18.87 -14.75 -4.44 165.54%
  QoQ % -15.93% 17.54% -25.89% 15.05% -27.93% -232.21% -
  Horiz. % 434.46% 374.77% 454.50% 361.04% 425.00% 332.21% 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 0.2700 2.5700 0.0000 0.5200 0.6000 0.7100 -51.38%
  QoQ % -11.11% -89.49% 0.00% 0.00% -13.33% -15.49% -
  Horiz. % 33.80% 38.03% 361.97% 0.00% 73.24% 84.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.80 0.76 0.60 0.98 0.85 1.10 1.06 -17.06%
  QoQ % 5.26% 26.67% -38.78% 15.29% -22.73% 3.77% -
  Horiz. % 75.47% 71.70% 56.60% 92.45% 80.19% 103.77% 100.00%
EPS -0.52 -0.47 -0.68 -0.54 -0.66 -0.50 -0.16 118.94%
  QoQ % -10.64% 30.88% -25.93% 18.18% -32.00% -212.50% -
  Horiz. % 325.00% 293.75% 425.00% 337.50% 412.50% 312.50% 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 0.0065 0.0076 0.0864 0.0000 0.0181 0.0202 0.0255 -59.70%
  QoQ % -14.47% -91.20% 0.00% 0.00% -10.40% -20.78% -
  Horiz. % 25.49% 29.80% 338.82% 0.00% 70.98% 79.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1400 0.1200 0.2200 0.1900 0.2800 0.2200 0.2200 -
P/RPS 0.47 0.44 1.23 0.66 1.14 0.67 0.75 -26.71%
  QoQ % 6.82% -64.23% 86.36% -42.11% 70.15% -10.67% -
  Horiz. % 62.67% 58.67% 164.00% 88.00% 152.00% 89.33% 100.00%
P/EPS -0.73 -0.72 -1.09 -1.19 -1.48 -1.49 -4.95 -71.99%
  QoQ % -1.39% 33.94% 8.40% 19.59% 0.67% 69.90% -
  Horiz. % 14.75% 14.55% 22.02% 24.04% 29.90% 30.10% 100.00%
EY -137.78 -138.64 -91.74 -84.35 -67.39 -67.05 -20.19 258.52%
  QoQ % 0.62% -51.12% -8.76% -25.17% -0.51% -232.10% -
  Horiz. % 682.42% 686.68% 454.38% 417.78% 333.78% 332.10% 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 0.58 0.44 0.09 0.00 0.54 0.37 0.31 51.66%
  QoQ % 31.82% 388.89% 0.00% 0.00% 45.95% 19.35% -
  Horiz. % 187.10% 141.94% 29.03% 0.00% 174.19% 119.35% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.1600 0.1600 0.1200 0.1700 0.2200 0.2200 0.2100 -
P/RPS 0.54 0.59 0.67 0.59 0.90 0.67 0.71 -16.64%
  QoQ % -8.47% -11.94% 13.56% -34.44% 34.33% -5.63% -
  Horiz. % 76.06% 83.10% 94.37% 83.10% 126.76% 94.37% 100.00%
P/EPS -0.83 -0.96 -0.59 -1.06 -1.17 -1.49 -4.73 -68.56%
  QoQ % 13.54% -62.71% 44.34% 9.40% 21.48% 68.50% -
  Horiz. % 17.55% 20.30% 12.47% 22.41% 24.74% 31.50% 100.00%
EY -120.55 -103.98 -168.19 -94.27 -85.77 -67.05 -21.16 217.97%
  QoQ % -15.94% 38.18% -78.41% -9.91% -27.92% -216.87% -
  Horiz. % 569.71% 491.40% 794.85% 445.51% 405.34% 316.87% 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 0.67 0.59 0.05 0.00 0.42 0.37 0.30 70.61%
  QoQ % 13.56% 1,080.00% 0.00% 0.00% 13.51% 23.33% -
  Horiz. % 223.33% 196.67% 16.67% 0.00% 140.00% 123.33% 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.
 


 

210  302  506  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 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. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers