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 - 1,468,640
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.55 1.69 1.88 1.62 2.32 3.31 3.33 -39.86%
  QoQ % -8.28% -10.11% 16.05% -30.17% -29.91% -0.60% -
  Horiz. % 46.55% 50.75% 56.46% 48.65% 69.67% 99.40% 100.00%
EPS 0.35 0.36 0.09 -0.13 -0.12 -0.11 0.12 103.74%
  QoQ % -2.78% 300.00% 169.23% -8.33% -9.09% -191.67% -
  Horiz. % 291.67% 300.00% 75.00% -108.33% -100.00% -91.67% 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 0.1438 0.0628 0.0625 0.0619 0.0537 0.0458 0.0490 104.58%
  QoQ % 128.98% 0.48% 0.97% 15.27% 17.25% -6.53% -
  Horiz. % 293.47% 128.16% 127.55% 126.33% 109.59% 93.47% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS