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 - 1,308,460
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.74 1.90 2.11 1.82 2.61 3.71 3.74 -39.87%
  QoQ % -8.42% -9.95% 15.93% -30.27% -29.65% -0.80% -
  Horiz. % 46.52% 50.80% 56.42% 48.66% 69.79% 99.20% 100.00%
EPS 0.39 0.40 0.10 -0.14 -0.13 -0.13 0.14 97.61%
  QoQ % -2.50% 300.00% 171.43% -7.69% 0.00% -192.86% -
  Horiz. % 278.57% 285.71% 71.43% -100.00% -92.86% -92.86% 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 0.1614 0.0705 0.0702 0.0694 0.0603 0.0514 0.0550 104.57%
  QoQ % 128.94% 0.43% 1.15% 15.09% 17.32% -6.55% -
  Horiz. % 293.45% 128.18% 127.64% 126.18% 109.64% 93.45% 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.
 


 

199  182  447  1475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 FINTEC 0.085+0.005 
 HSI-H8F 0.285+0.035 
 HSI-C7F 0.235-0.035 
 ALAM-WA 0.06+0.01 
 MTAG 0.595+0.025 
 SAPNRG 0.29-0.005 
 FPGROUP 0.57+0.025 
 K1 0.24+0.015 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers