Highlights

[TIGER] QoQ TTM Result on 2011-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -5.79%    YoY -     -1.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,141 21,898 19,792 15,078 10,460 9,896 7,886 185.17%
  QoQ % 74.18% 10.64% 31.26% 44.15% 5.70% 25.49% -
  Horiz. % 483.65% 277.68% 250.98% 191.20% 132.64% 125.49% 100.00%
PBT 6,053 -1,082 -4,607 -6,969 -6,682 -5,252 -8,301 -
  QoQ % 659.43% 76.51% 33.89% -4.30% -27.23% 36.73% -
  Horiz. % -72.92% 13.03% 55.50% 83.95% 80.50% 63.27% 100.00%
Tax -4,535 -2,345 -1,406 -356 -307 -911 -564 299.84%
  QoQ % -93.39% -66.79% -294.94% -15.96% 66.30% -61.52% -
  Horiz. % 804.08% 415.78% 249.29% 63.12% 54.43% 161.52% 100.00%
NP 1,518 -3,427 -6,013 -7,325 -6,989 -6,163 -8,865 -
  QoQ % 144.30% 43.01% 17.91% -4.81% -13.40% 30.48% -
  Horiz. % -17.12% 38.66% 67.83% 82.63% 78.84% 69.52% 100.00%
NP to SH 1,518 -3,427 -5,933 -7,185 -6,792 -6,094 -8,876 -
  QoQ % 144.30% 42.24% 17.43% -5.79% -11.45% 31.34% -
  Horiz. % -17.10% 38.61% 66.84% 80.95% 76.52% 68.66% 100.00%
Tax Rate 74.92 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 36,623 25,325 25,805 22,403 17,449 16,059 16,751 68.21%
  QoQ % 44.61% -1.86% 15.19% 28.39% 8.66% -4.13% -
  Horiz. % 218.63% 151.18% 154.05% 133.74% 104.17% 95.87% 100.00%
Net Worth 75,199 68,999 46,114 42,171 8,451 9,890 113,021 -23.73%
  QoQ % 8.99% 49.63% 9.35% 399.01% -14.55% -91.25% -
  Horiz. % 66.54% 61.05% 40.80% 37.31% 7.48% 8.75% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 75,199 68,999 46,114 42,171 8,451 9,890 113,021 -23.73%
  QoQ % 8.99% 49.63% 9.35% 399.01% -14.55% -91.25% -
  Horiz. % 66.54% 61.05% 40.80% 37.31% 7.48% 8.75% 100.00%
NOSH 313,333 287,499 192,142 175,714 35,212 36,630 43,977 268.95%
  QoQ % 8.99% 49.63% 9.35% 399.01% -3.87% -16.71% -
  Horiz. % 712.49% 653.75% 436.91% 399.56% 80.07% 83.29% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.98 % -15.65 % -30.38 % -48.58 % -66.82 % -62.28 % -112.41 % -
  QoQ % 125.43% 48.49% 37.46% 27.30% -7.29% 44.60% -
  Horiz. % -3.54% 13.92% 27.03% 43.22% 59.44% 55.40% 100.00%
ROE 2.02 % -4.97 % -12.87 % -17.04 % -80.37 % -61.62 % -7.85 % -
  QoQ % 140.64% 61.38% 24.47% 78.80% -30.43% -684.97% -
  Horiz. % -25.73% 63.31% 163.95% 217.07% 1,023.82% 784.97% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.17 7.62 10.30 8.58 29.71 27.02 17.93 -22.71%
  QoQ % 59.71% -26.02% 20.05% -71.12% 9.96% 50.70% -
  Horiz. % 67.88% 42.50% 57.45% 47.85% 165.70% 150.70% 100.00%
EPS 0.48 -1.19 -3.09 -4.09 -19.29 -16.64 -20.18 -
  QoQ % 140.34% 61.49% 24.45% 78.80% -15.93% 17.54% -
  Horiz. % -2.38% 5.90% 15.31% 20.27% 95.59% 82.46% 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 0.2400 0.2400 0.2400 0.2400 0.2700 2.5700 -79.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.11% -89.49% -
  Horiz. % 9.34% 9.34% 9.34% 9.34% 9.34% 10.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.91 1.67 1.51 1.15 0.80 0.76 0.60 185.70%
  QoQ % 74.25% 10.60% 31.30% 43.75% 5.26% 26.67% -
  Horiz. % 485.00% 278.33% 251.67% 191.67% 133.33% 126.67% 100.00%
EPS 0.12 -0.26 -0.45 -0.55 -0.52 -0.47 -0.68 -
  QoQ % 146.15% 42.22% 18.18% -5.77% -10.64% 30.88% -
  Horiz. % -17.65% 38.24% 66.18% 80.88% 76.47% 69.12% 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 0.0575 0.0527 0.0352 0.0322 0.0065 0.0076 0.0864 -23.72%
  QoQ % 9.11% 49.72% 9.32% 395.38% -14.47% -91.20% -
  Horiz. % 66.55% 61.00% 40.74% 37.27% 7.52% 8.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1200 0.1000 0.1400 0.1700 0.1400 0.1200 0.2200 -
P/RPS 0.99 1.31 1.36 1.98 0.47 0.44 1.23 -13.44%
  QoQ % -24.43% -3.68% -31.31% 321.28% 6.82% -64.23% -
  Horiz. % 80.49% 106.50% 110.57% 160.98% 38.21% 35.77% 100.00%
P/EPS 24.77 -8.39 -4.53 -4.16 -0.73 -0.72 -1.09 -
  QoQ % 395.23% -85.21% -8.89% -469.86% -1.39% 33.94% -
  Horiz. % -2,272.48% 769.72% 415.60% 381.65% 66.97% 66.06% 100.00%
EY 4.04 -11.92 -22.06 -24.05 -137.78 -138.64 -91.74 -
  QoQ % 133.89% 45.97% 8.27% 82.54% 0.62% -51.12% -
  Horiz. % -4.40% 12.99% 24.05% 26.22% 150.19% 151.12% 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 0.50 0.42 0.58 0.71 0.58 0.44 0.09 212.70%
  QoQ % 19.05% -27.59% -18.31% 22.41% 31.82% 388.89% -
  Horiz. % 555.56% 466.67% 644.44% 788.89% 644.44% 488.89% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.1400 0.1300 0.1300 0.1400 0.1600 0.1600 0.1200 -
P/RPS 1.15 1.71 1.26 1.63 0.54 0.59 0.67 43.21%
  QoQ % -32.75% 35.71% -22.70% 201.85% -8.47% -11.94% -
  Horiz. % 171.64% 255.22% 188.06% 243.28% 80.60% 88.06% 100.00%
P/EPS 28.90 -10.91 -4.21 -3.42 -0.83 -0.96 -0.59 -
  QoQ % 364.89% -159.14% -23.10% -312.05% 13.54% -62.71% -
  Horiz. % -4,898.31% 1,849.15% 713.56% 579.66% 140.68% 162.71% 100.00%
EY 3.46 -9.17 -23.75 -29.21 -120.55 -103.98 -168.19 -
  QoQ % 137.73% 61.39% 18.69% 75.77% -15.94% 38.18% -
  Horiz. % -2.06% 5.45% 14.12% 17.37% 71.67% 61.82% 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 0.54 0.54 0.58 0.67 0.59 0.05 410.15%
  QoQ % 7.41% 0.00% -6.90% -13.43% 13.56% 1,080.00% -
  Horiz. % 1,160.00% 1,080.00% 1,080.00% 1,160.00% 1,340.00% 1,180.00% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers