Highlights

[TIGER] QoQ TTM Result on 2013-03-31 [#0]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
31-Mar-2013
Profit Trend QoQ -     -10.02%    YoY -     -199.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 22,806 24,818 27,581 23,806 34,118 48,559 48,978 -39.84%
  QoQ % -8.11% -10.02% 15.86% -30.22% -29.74% -0.86% -
  Horiz. % 46.56% 50.67% 56.31% 48.61% 69.66% 99.14% 100.00%
PBT 16,290 16,455 12,268 -412 -1,540 768 5,127 115.67%
  QoQ % -1.00% 34.13% 3,077.67% 73.25% -300.52% -85.02% -
  Horiz. % 317.73% 320.95% 239.28% -8.04% -30.04% 14.98% 100.00%
Tax -11,206 -11,227 -10,950 -1,466 -167 -2,433 -3,345 123.40%
  QoQ % 0.19% -2.53% -646.93% -777.84% 93.14% 27.26% -
  Horiz. % 335.01% 335.64% 327.35% 43.83% 4.99% 72.74% 100.00%
NP 5,084 5,228 1,318 -1,878 -1,707 -1,665 1,782 100.77%
  QoQ % -2.75% 296.66% 170.18% -10.02% -2.52% -193.43% -
  Horiz. % 285.30% 293.38% 73.96% -105.39% -95.79% -93.43% 100.00%
NP to SH 5,084 5,228 1,318 -1,878 -1,707 -1,665 1,782 100.77%
  QoQ % -2.75% 296.66% 170.18% -10.02% -2.52% -193.43% -
  Horiz. % 285.30% 293.38% 73.96% -105.39% -95.79% -93.43% 100.00%
Tax Rate 68.79 % 68.23 % 89.26 % - % - % 316.80 % 65.24 % 3.59%
  QoQ % 0.82% -23.56% 0.00% 0.00% 0.00% 385.59% -
  Horiz. % 105.44% 104.58% 136.82% 0.00% 0.00% 485.59% 100.00%
Total Cost 17,722 19,590 26,263 25,684 35,825 50,224 47,196 -47.86%
  QoQ % -9.54% -25.41% 2.25% -28.31% -28.67% 6.42% -
  Horiz. % 37.55% 41.51% 55.65% 54.42% 75.91% 106.42% 100.00%
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
  QoQ % 128.90% 0.50% 1.05% 15.21% 17.32% -6.59% -
  Horiz. % 293.51% 128.22% 127.58% 126.26% 109.59% 93.41% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
  QoQ % 128.90% 0.50% 1.05% 15.21% 17.32% -6.59% -
  Horiz. % 293.51% 128.22% 127.58% 126.26% 109.59% 93.41% 100.00%
NOSH 960,000 384,444 382,526 395,000 342,857 305,531 312,857 110.73%
  QoQ % 149.71% 0.50% -3.16% 15.21% 12.22% -2.34% -
  Horiz. % 306.85% 122.88% 122.27% 126.26% 109.59% 97.66% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.29 % 21.07 % 4.78 % -7.89 % -5.00 % -3.43 % 3.64 % 233.61%
  QoQ % 5.79% 340.79% 160.58% -57.80% -45.77% -194.23% -
  Horiz. % 612.36% 578.85% 131.32% -216.76% -137.36% -94.23% 100.00%
ROE 2.41 % 5.67 % 1.44 % -2.07 % -2.16 % -2.48 % 2.48 % -1.89%
  QoQ % -57.50% 293.75% 169.57% 4.17% 12.90% -200.00% -
  Horiz. % 97.18% 228.63% 58.06% -83.47% -87.10% -100.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.38 6.46 7.21 6.03 9.95 15.89 15.66 -71.42%
  QoQ % -63.16% -10.40% 19.57% -39.40% -37.38% 1.47% -
  Horiz. % 15.20% 41.25% 46.04% 38.51% 63.54% 101.47% 100.00%
EPS 0.53 1.36 0.34 -0.48 -0.50 -0.54 0.57 -4.72%
  QoQ % -61.03% 300.00% 170.83% 4.00% 7.41% -194.74% -
  Horiz. % 92.98% 238.60% 59.65% -84.21% -87.72% -94.74% 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 0.2400 0.2400 0.2300 0.2300 0.2200 0.2300 -2.91%
  QoQ % -8.33% 0.00% 4.35% 0.00% 4.55% -4.35% -
  Horiz. % 95.65% 104.35% 104.35% 100.00% 100.00% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,570,120
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.89 0.97 1.07 0.93 1.33 1.89 1.91 -39.81%
  QoQ % -8.25% -9.35% 15.05% -30.08% -29.63% -1.05% -
  Horiz. % 46.60% 50.79% 56.02% 48.69% 69.63% 98.95% 100.00%
EPS 0.20 0.20 0.05 -0.07 -0.07 -0.06 0.07 100.97%
  QoQ % 0.00% 300.00% 171.43% 0.00% -16.67% -185.71% -
  Horiz. % 285.71% 285.71% 71.43% -100.00% -100.00% -85.71% 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 0.0822 0.0359 0.0357 0.0353 0.0307 0.0262 0.0280 104.62%
  QoQ % 128.97% 0.56% 1.13% 14.98% 17.18% -6.43% -
  Horiz. % 293.57% 128.21% 127.50% 126.07% 109.64% 93.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1400 0.2300 0.2250 0.2500 0.3100 0.1300 0.1400 -
P/RPS 5.89 3.56 3.12 4.15 3.12 0.82 0.89 251.28%
  QoQ % 65.45% 14.10% -24.82% 33.01% 280.49% -7.87% -
  Horiz. % 661.80% 400.00% 350.56% 466.29% 350.56% 92.13% 100.00%
P/EPS 26.44 16.91 65.30 -52.58 -62.26 -23.86 24.58 4.97%
  QoQ % 56.36% -74.10% 224.19% 15.55% -160.94% -197.07% -
  Horiz. % 107.57% 68.80% 265.66% -213.91% -253.30% -97.07% 100.00%
EY 3.78 5.91 1.53 -1.90 -1.61 -4.19 4.07 -4.80%
  QoQ % -36.04% 286.27% 180.53% -18.01% 61.58% -202.95% -
  Horiz. % 92.87% 145.21% 37.59% -46.68% -39.56% -102.95% 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 0.64 0.96 0.94 1.09 1.35 0.59 0.61 3.24%
  QoQ % -33.33% 2.13% -13.76% -19.26% 128.81% -3.28% -
  Horiz. % 104.92% 157.38% 154.10% 178.69% 221.31% 96.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.1500 0.2600 0.2200 0.3500 0.2350 0.4100 0.1300 -
P/RPS 6.31 4.03 3.05 5.81 2.36 2.58 0.83 285.21%
  QoQ % 56.58% 32.13% -47.50% 146.19% -8.53% 210.84% -
  Horiz. % 760.24% 485.54% 367.47% 700.00% 284.34% 310.84% 100.00%
P/EPS 28.32 19.12 63.85 -73.62 -47.20 -75.24 22.82 15.44%
  QoQ % 48.12% -70.05% 186.73% -55.97% 37.27% -429.71% -
  Horiz. % 124.10% 83.79% 279.80% -322.61% -206.84% -329.71% 100.00%
EY 3.53 5.23 1.57 -1.36 -2.12 -1.33 4.38 -13.36%
  QoQ % -32.50% 233.12% 215.44% 35.85% -59.40% -130.37% -
  Horiz. % 80.59% 119.41% 35.84% -31.05% -48.40% -30.37% 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 0.68 1.08 0.92 1.52 1.02 1.86 0.57 12.45%
  QoQ % -37.04% 17.39% -39.47% 49.02% -45.16% 226.32% -
  Horiz. % 119.30% 189.47% 161.40% 266.67% 178.95% 326.32% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS