Highlights

[TIGER] QoQ TTM Result on 2012-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     23.98%    YoY -     126.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,118 48,559 48,978 41,885 38,141 21,898 19,792 43.53%
  QoQ % -29.74% -0.86% 16.93% 9.82% 74.18% 10.64% -
  Horiz. % 172.38% 245.35% 247.46% 211.63% 192.71% 110.64% 100.00%
PBT -1,540 768 5,127 6,344 6,053 -1,082 -4,607 -51.67%
  QoQ % -300.52% -85.02% -19.18% 4.81% 659.43% 76.51% -
  Horiz. % 33.43% -16.67% -111.29% -137.70% -131.39% 23.49% 100.00%
Tax -167 -2,433 -3,345 -4,462 -4,535 -2,345 -1,406 -75.68%
  QoQ % 93.14% 27.26% 25.03% 1.61% -93.39% -66.79% -
  Horiz. % 11.88% 173.04% 237.91% 317.35% 322.55% 166.79% 100.00%
NP -1,707 -1,665 1,782 1,882 1,518 -3,427 -6,013 -56.64%
  QoQ % -2.52% -193.43% -5.31% 23.98% 144.30% 43.01% -
  Horiz. % 28.39% 27.69% -29.64% -31.30% -25.25% 56.99% 100.00%
NP to SH -1,707 -1,665 1,782 1,882 1,518 -3,427 -5,933 -56.25%
  QoQ % -2.52% -193.43% -5.31% 23.98% 144.30% 42.24% -
  Horiz. % 28.77% 28.06% -30.04% -31.72% -25.59% 57.76% 100.00%
Tax Rate - % 316.80 % 65.24 % 70.33 % 74.92 % - % - % -
  QoQ % 0.00% 385.59% -7.24% -6.13% 0.00% 0.00% -
  Horiz. % 0.00% 422.85% 87.08% 93.87% 100.00% - -
Total Cost 35,825 50,224 47,196 40,003 36,623 25,325 25,805 24.32%
  QoQ % -28.67% 6.42% 17.98% 9.23% 44.61% -1.86% -
  Horiz. % 138.83% 194.63% 182.89% 155.02% 141.92% 98.14% 100.00%
Net Worth 78,857 67,217 71,957 70,006 75,199 68,999 46,114 42.77%
  QoQ % 17.32% -6.59% 2.79% -6.91% 8.99% 49.63% -
  Horiz. % 171.00% 145.76% 156.04% 151.81% 163.07% 149.63% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 78,857 67,217 71,957 70,006 75,199 68,999 46,114 42.77%
  QoQ % 17.32% -6.59% 2.79% -6.91% 8.99% 49.63% -
  Horiz. % 171.00% 145.76% 156.04% 151.81% 163.07% 149.63% 100.00%
NOSH 342,857 305,531 312,857 304,375 313,333 287,499 192,142 46.86%
  QoQ % 12.22% -2.34% 2.79% -2.86% 8.99% 49.63% -
  Horiz. % 178.44% 159.01% 162.83% 158.41% 163.07% 149.63% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.00 % -3.43 % 3.64 % 4.49 % 3.98 % -15.65 % -30.38 % -69.80%
  QoQ % -45.77% -194.23% -18.93% 12.81% 125.43% 48.49% -
  Horiz. % 16.46% 11.29% -11.98% -14.78% -13.10% 51.51% 100.00%
ROE -2.16 % -2.48 % 2.48 % 2.69 % 2.02 % -4.97 % -12.87 % -69.41%
  QoQ % 12.90% -200.00% -7.81% 33.17% 140.64% 61.38% -
  Horiz. % 16.78% 19.27% -19.27% -20.90% -15.70% 38.62% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.95 15.89 15.66 13.76 12.17 7.62 10.30 -2.27%
  QoQ % -37.38% 1.47% 13.81% 13.06% 59.71% -26.02% -
  Horiz. % 96.60% 154.27% 152.04% 133.59% 118.16% 73.98% 100.00%
EPS -0.50 -0.54 0.57 0.62 0.48 -1.19 -3.09 -70.14%
  QoQ % 7.41% -194.74% -8.06% 29.17% 140.34% 61.49% -
  Horiz. % 16.18% 17.48% -18.45% -20.06% -15.53% 38.51% 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 0.2300 0.2200 0.2300 0.2300 0.2400 0.2400 0.2400 -2.78%
  QoQ % 4.55% -4.35% 0.00% -4.17% 0.00% 0.00% -
  Horiz. % 95.83% 91.67% 95.83% 95.83% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.33 3.32 3.34 2.86 2.60 1.50 1.35 43.65%
  QoQ % -29.82% -0.60% 16.78% 10.00% 73.33% 11.11% -
  Horiz. % 172.59% 245.93% 247.41% 211.85% 192.59% 111.11% 100.00%
EPS -0.12 -0.11 0.12 0.13 0.10 -0.23 -0.41 -55.75%
  QoQ % -9.09% -191.67% -7.69% 30.00% 143.48% 43.90% -
  Horiz. % 29.27% 26.83% -29.27% -31.71% -24.39% 56.10% 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 0.0538 0.0459 0.0491 0.0478 0.0513 0.0471 0.0315 42.65%
  QoQ % 17.21% -6.52% 2.72% -6.82% 8.92% 49.52% -
  Horiz. % 170.79% 145.71% 155.87% 151.75% 162.86% 149.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.1300 0.1400 0.1400 0.1200 0.1000 0.1400 -
P/RPS 3.12 0.82 0.89 1.02 0.99 1.31 1.36 73.51%
  QoQ % 280.49% -7.87% -12.75% 3.03% -24.43% -3.68% -
  Horiz. % 229.41% 60.29% 65.44% 75.00% 72.79% 96.32% 100.00%
P/EPS -62.26 -23.86 24.58 22.64 24.77 -8.39 -4.53 469.24%
  QoQ % -160.94% -197.07% 8.57% -8.60% 395.23% -85.21% -
  Horiz. % 1,374.39% 526.71% -542.60% -499.78% -546.80% 185.21% 100.00%
EY -1.61 -4.19 4.07 4.42 4.04 -11.92 -22.06 -82.40%
  QoQ % 61.58% -202.95% -7.92% 9.41% 133.89% 45.97% -
  Horiz. % 7.30% 18.99% -18.45% -20.04% -18.31% 54.03% 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 1.35 0.59 0.61 0.61 0.50 0.42 0.58 75.18%
  QoQ % 128.81% -3.28% 0.00% 22.00% 19.05% -27.59% -
  Horiz. % 232.76% 101.72% 105.17% 105.17% 86.21% 72.41% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 -
Price 0.2350 0.4100 0.1300 0.1400 0.1400 0.1300 0.1300 -
P/RPS 2.36 2.58 0.83 1.02 1.15 1.71 1.26 51.66%
  QoQ % -8.53% 210.84% -18.63% -11.30% -32.75% 35.71% -
  Horiz. % 187.30% 204.76% 65.87% 80.95% 91.27% 135.71% 100.00%
P/EPS -47.20 -75.24 22.82 22.64 28.90 -10.91 -4.21 397.27%
  QoQ % 37.27% -429.71% 0.80% -21.66% 364.89% -159.14% -
  Horiz. % 1,121.14% 1,787.17% -542.04% -537.77% -686.46% 259.14% 100.00%
EY -2.12 -1.33 4.38 4.42 3.46 -9.17 -23.75 -79.88%
  QoQ % -59.40% -130.37% -0.90% 27.75% 137.73% 61.39% -
  Horiz. % 8.93% 5.60% -18.44% -18.61% -14.57% 38.61% 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 1.02 1.86 0.57 0.61 0.58 0.54 0.54 52.51%
  QoQ % -45.16% 226.32% -6.56% 5.17% 7.41% 0.00% -
  Horiz. % 188.89% 344.44% 105.56% 112.96% 107.41% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers