Highlights

[TIGER] QoQ TTM Result on 2016-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -53.47%    YoY -     32.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 13,687 15,260 15,703 8,303 6,874 19,021 15,142 -6.48%
  QoQ % -10.31% -2.82% 89.12% 20.79% -63.86% 25.62% -
  Horiz. % 90.39% 100.78% 103.70% 54.83% 45.40% 125.62% 100.00%
PBT -1,849 -2,395 -1,892 -559 330 1,277 -36 1,265.34%
  QoQ % 22.80% -26.59% -238.46% -269.39% -74.16% 3,647.22% -
  Horiz. % 5,136.11% 6,652.78% 5,255.56% 1,552.78% -916.67% -3,547.22% 100.00%
Tax -124 -124 -124 -2,027 -2,015 -2,015 -2,015 -84.28%
  QoQ % 0.00% 0.00% 93.88% -0.60% 0.00% 0.00% -
  Horiz. % 6.15% 6.15% 6.15% 100.60% 100.00% 100.00% 100.00%
NP -1,973 -2,519 -2,016 -2,586 -1,685 -738 -2,051 -2.54%
  QoQ % 21.68% -24.95% 22.04% -53.47% -128.32% 64.02% -
  Horiz. % 96.20% 122.82% 98.29% 126.08% 82.16% 35.98% 100.00%
NP to SH -1,973 -2,519 -2,016 -2,586 -1,685 -738 -2,051 -2.54%
  QoQ % 21.68% -24.95% 22.04% -53.47% -128.32% 64.02% -
  Horiz. % 96.20% 122.82% 98.29% 126.08% 82.16% 35.98% 100.00%
Tax Rate - % - % - % - % 610.61 % 157.79 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 286.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 386.98% 100.00% -
Total Cost 15,660 17,779 17,719 10,889 8,559 19,759 17,193 -6.01%
  QoQ % -11.92% 0.34% 62.72% 27.22% -56.68% 14.92% -
  Horiz. % 91.08% 103.41% 103.06% 63.33% 49.78% 114.92% 100.00%
Net Worth 208,590 208,590 224,700 214,499 177,728 170,500 154,000 22.31%
  QoQ % 0.00% -7.17% 4.76% 20.69% 4.24% 10.71% -
  Horiz. % 135.45% 135.45% 145.91% 139.29% 115.41% 110.71% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 208,590 208,590 224,700 214,499 177,728 170,500 154,000 22.31%
  QoQ % 0.00% -7.17% 4.76% 20.69% 4.24% 10.71% -
  Horiz. % 135.45% 135.45% 145.91% 139.29% 115.41% 110.71% 100.00%
NOSH 1,390,600 1,390,600 1,497,999 1,429,999 807,857 775,000 700,000 57.70%
  QoQ % 0.00% -7.17% 4.76% 77.01% 4.24% 10.71% -
  Horiz. % 198.66% 198.66% 214.00% 204.29% 115.41% 110.71% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -14.42 % -16.51 % -12.84 % -31.15 % -24.51 % -3.88 % -13.55 % 4.22%
  QoQ % 12.66% -28.58% 58.78% -27.09% -531.70% 71.37% -
  Horiz. % 106.42% 121.85% 94.76% 229.89% 180.89% 28.63% 100.00%
ROE -0.95 % -1.21 % -0.90 % -1.21 % -0.95 % -0.43 % -1.33 % -20.01%
  QoQ % 21.49% -34.44% 25.62% -27.37% -120.93% 67.67% -
  Horiz. % 71.43% 90.98% 67.67% 90.98% 71.43% 32.33% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.98 1.10 1.05 0.58 0.85 2.45 2.16 -40.81%
  QoQ % -10.91% 4.76% 81.03% -31.76% -65.31% 13.43% -
  Horiz. % 45.37% 50.93% 48.61% 26.85% 39.35% 113.43% 100.00%
EPS -0.14 -0.18 -0.13 -0.18 -0.21 -0.10 -0.29 -38.32%
  QoQ % 22.22% -38.46% 27.78% 14.29% -110.00% 65.52% -
  Horiz. % 48.28% 62.07% 44.83% 62.07% 72.41% 34.48% 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 0.1500 0.1500 0.1500 0.1500 0.2200 0.2200 0.2200 -22.44%
  QoQ % 0.00% 0.00% 0.00% -31.82% 0.00% 0.00% -
  Horiz. % 68.18% 68.18% 68.18% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.93 1.04 1.07 0.57 0.47 1.30 1.03 -6.55%
  QoQ % -10.58% -2.80% 87.72% 21.28% -63.85% 26.21% -
  Horiz. % 90.29% 100.97% 103.88% 55.34% 45.63% 126.21% 100.00%
EPS -0.13 -0.17 -0.14 -0.18 -0.12 -0.05 -0.14 -4.80%
  QoQ % 23.53% -21.43% 22.22% -50.00% -140.00% 64.29% -
  Horiz. % 92.86% 121.43% 100.00% 128.57% 85.71% 35.71% 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 0.1424 0.1424 0.1534 0.1464 0.1213 0.1164 0.1051 22.33%
  QoQ % 0.00% -7.17% 4.78% 20.69% 4.21% 10.75% -
  Horiz. % 135.49% 135.49% 145.96% 139.30% 115.41% 110.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0450 0.0500 0.0500 0.0550 0.0900 0.0900 0.1050 -
P/RPS 4.57 4.56 4.77 9.47 10.58 3.67 4.85 -3.87%
  QoQ % 0.22% -4.40% -49.63% -10.49% 188.28% -24.33% -
  Horiz. % 94.23% 94.02% 98.35% 195.26% 218.14% 75.67% 100.00%
P/EPS -31.72 -27.60 -37.15 -30.41 -43.15 -94.51 -35.84 -7.78%
  QoQ % -14.93% 25.71% -22.16% 29.52% 54.34% -163.70% -
  Horiz. % 88.50% 77.01% 103.66% 84.85% 120.40% 263.70% 100.00%
EY -3.15 -3.62 -2.69 -3.29 -2.32 -1.06 -2.79 8.39%
  QoQ % 12.98% -34.57% 18.24% -41.81% -118.87% 62.01% -
  Horiz. % 112.90% 129.75% 96.42% 117.92% 83.15% 37.99% 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 0.30 0.33 0.33 0.37 0.41 0.41 0.48 -26.80%
  QoQ % -9.09% 0.00% -10.81% -9.76% 0.00% -14.58% -
  Horiz. % 62.50% 68.75% 68.75% 77.08% 85.42% 85.42% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 29/08/16 24/05/16 26/02/16 24/11/15 26/08/15 -
Price 0.0400 0.0450 0.0500 0.0550 0.0500 0.0900 0.0950 -
P/RPS 4.06 4.10 4.77 9.47 5.88 3.67 4.39 -5.05%
  QoQ % -0.98% -14.05% -49.63% 61.05% 60.22% -16.40% -
  Horiz. % 92.48% 93.39% 108.66% 215.72% 133.94% 83.60% 100.00%
P/EPS -28.19 -24.84 -37.15 -30.41 -23.97 -94.51 -32.42 -8.86%
  QoQ % -13.49% 33.14% -22.16% -26.87% 74.64% -191.52% -
  Horiz. % 86.95% 76.62% 114.59% 93.80% 73.94% 291.52% 100.00%
EY -3.55 -4.03 -2.69 -3.29 -4.17 -1.06 -3.08 9.88%
  QoQ % 11.91% -49.81% 18.24% 21.10% -293.40% 65.58% -
  Horiz. % 115.26% 130.84% 87.34% 106.82% 135.39% 34.42% 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 0.27 0.30 0.33 0.37 0.23 0.41 0.43 -26.57%
  QoQ % -10.00% -9.09% -10.81% 60.87% -43.90% -4.65% -
  Horiz. % 62.79% 69.77% 76.74% 86.05% 53.49% 95.35% 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
 
 

248  309  488  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.015 
 AVI 0.07+0.015 
 SAPNRG 0.11+0.005 
 HIBISCS 0.525+0.02 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.335-0.075 
 ARMADA 0.185+0.01 
 HSI-C9J 0.205+0.02 
 EKOVEST 0.48+0.02 

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