Highlights

[TIGER] QoQ TTM Result on 2018-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     132.23%    YoY -     121.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,971 12,231 10,984 13,313 10,156 7,861 9,363 30.48%
  QoQ % 14.23% 11.35% -17.49% 31.09% 29.19% -16.04% -
  Horiz. % 149.21% 130.63% 117.31% 142.19% 108.47% 83.96% 100.00%
PBT -3,778 -4,211 -4,127 1,535 -5,493 -6,147 -6,181 -27.91%
  QoQ % 10.28% -2.04% -368.86% 127.94% 10.64% 0.55% -
  Horiz. % 61.12% 68.13% 66.77% -24.83% 88.87% 99.45% 100.00%
Tax 419 508 508 178 178 90 90 178.03%
  QoQ % -17.52% 0.00% 185.39% 0.00% 97.78% 0.00% -
  Horiz. % 465.56% 564.44% 564.44% 197.78% 197.78% 100.00% 100.00%
NP -3,359 -3,703 -3,619 1,713 -5,315 -6,057 -6,091 -32.68%
  QoQ % 9.29% -2.32% -311.27% 132.23% 12.25% 0.56% -
  Horiz. % 55.15% 60.79% 59.42% -28.12% 87.26% 99.44% 100.00%
NP to SH -3,359 -3,703 -3,619 1,713 -5,315 -6,057 -6,091 -32.68%
  QoQ % 9.29% -2.32% -311.27% 132.23% 12.25% 0.56% -
  Horiz. % 55.15% 60.79% 59.42% -28.12% 87.26% 99.44% 100.00%
Tax Rate - % - % - % -11.60 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 17,330 15,934 14,603 11,600 15,471 13,918 15,454 7.91%
  QoQ % 8.76% 9.11% 25.89% -25.02% 11.16% -9.94% -
  Horiz. % 112.14% 103.11% 94.49% 75.06% 100.11% 90.06% 100.00%
Net Worth 274,832 235,511 229,057 223,428 231,304 211,400 220,795 15.67%
  QoQ % 16.70% 2.82% 2.52% -3.41% 9.42% -4.26% -
  Horiz. % 124.47% 106.66% 103.74% 101.19% 104.76% 95.74% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 274,832 235,511 229,057 223,428 231,304 211,400 220,795 15.67%
  QoQ % 16.70% 2.82% 2.52% -3.41% 9.42% -4.26% -
  Horiz. % 124.47% 106.66% 103.74% 101.19% 104.76% 95.74% 100.00%
NOSH 597,463 490,649 409,032 1,718,678 1,652,178 1,510,000 1,471,970 -45.09%
  QoQ % 21.77% 19.95% -76.20% 4.02% 9.42% 2.58% -
  Horiz. % 40.59% 33.33% 27.79% 116.76% 112.24% 102.58% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -24.04 % -30.28 % -32.95 % 12.87 % -52.33 % -77.05 % -65.05 % -48.41%
  QoQ % 20.61% 8.10% -356.02% 124.59% 32.08% -18.45% -
  Horiz. % 36.96% 46.55% 50.65% -19.78% 80.45% 118.45% 100.00%
ROE -1.22 % -1.57 % -1.58 % 0.77 % -2.30 % -2.87 % -2.76 % -41.89%
  QoQ % 22.29% 0.63% -305.19% 133.48% 19.86% -3.99% -
  Horiz. % 44.20% 56.88% 57.25% -27.90% 83.33% 103.99% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.34 2.49 2.69 0.77 0.61 0.52 0.64 136.77%
  QoQ % -6.02% -7.43% 249.35% 26.23% 17.31% -18.75% -
  Horiz. % 365.62% 389.06% 420.31% 120.31% 95.31% 81.25% 100.00%
EPS -0.56 -0.75 -0.88 0.10 -0.32 -0.40 -0.41 23.03%
  QoQ % 25.33% 14.77% -980.00% 131.25% 20.00% 2.44% -
  Horiz. % 136.59% 182.93% 214.63% -24.39% 78.05% 97.56% 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 0.4600 0.4800 0.5600 0.1300 0.1400 0.1400 0.1500 110.65%
  QoQ % -4.17% -14.29% 330.77% -7.14% 0.00% -6.67% -
  Horiz. % 306.67% 320.00% 373.33% 86.67% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.95 0.83 0.75 0.91 0.69 0.54 0.64 30.03%
  QoQ % 14.46% 10.67% -17.58% 31.88% 27.78% -15.62% -
  Horiz. % 148.44% 129.69% 117.19% 142.19% 107.81% 84.38% 100.00%
EPS -0.23 -0.25 -0.25 0.12 -0.36 -0.41 -0.41 -31.91%
  QoQ % 8.00% 0.00% -308.33% 133.33% 12.20% 0.00% -
  Horiz. % 56.10% 60.98% 60.98% -29.27% 87.80% 100.00% 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 0.1871 0.1604 0.1560 0.1521 0.1575 0.1439 0.1503 15.67%
  QoQ % 16.65% 2.82% 2.56% -3.43% 9.45% -4.26% -
  Horiz. % 124.48% 106.72% 103.79% 101.20% 104.79% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0900 0.0700 0.1000 0.0300 0.0400 0.0600 0.0650 -
P/RPS 3.85 2.81 3.72 3.87 6.51 11.53 10.22 -47.75%
  QoQ % 37.01% -24.46% -3.88% -40.55% -43.54% 12.82% -
  Horiz. % 37.67% 27.50% 36.40% 37.87% 63.70% 112.82% 100.00%
P/EPS -16.01 -9.28 -11.30 30.10 -12.43 -14.96 -15.71 1.27%
  QoQ % -72.52% 17.88% -137.54% 342.16% 16.91% 4.77% -
  Horiz. % 101.91% 59.07% 71.93% -191.60% 79.12% 95.23% 100.00%
EY -6.25 -10.78 -8.85 3.32 -8.04 -6.69 -6.37 -1.26%
  QoQ % 42.02% -21.81% -366.57% 141.29% -20.18% -5.02% -
  Horiz. % 98.12% 169.23% 138.93% -52.12% 126.22% 105.02% 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 0.20 0.15 0.18 0.23 0.29 0.43 0.43 -39.89%
  QoQ % 33.33% -16.67% -21.74% -20.69% -32.56% 0.00% -
  Horiz. % 46.51% 34.88% 41.86% 53.49% 67.44% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 27/02/18 27/11/17 25/08/17 -
Price 0.0800 0.0900 0.0800 0.0250 0.0450 0.0450 0.0600 -
P/RPS 3.42 3.61 2.98 3.23 7.32 8.64 9.43 -49.05%
  QoQ % -5.26% 21.14% -7.74% -55.87% -15.28% -8.38% -
  Horiz. % 36.27% 38.28% 31.60% 34.25% 77.62% 91.62% 100.00%
P/EPS -14.23 -11.93 -9.04 25.08 -13.99 -11.22 -14.50 -1.24%
  QoQ % -19.28% -31.97% -136.04% 279.27% -24.69% 22.62% -
  Horiz. % 98.14% 82.28% 62.34% -172.97% 96.48% 77.38% 100.00%
EY -7.03 -8.39 -11.06 3.99 -7.15 -8.91 -6.90 1.25%
  QoQ % 16.21% 24.14% -377.19% 155.80% 19.75% -29.13% -
  Horiz. % 101.88% 121.59% 160.29% -57.83% 103.62% 129.13% 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 0.17 0.19 0.14 0.19 0.32 0.32 0.40 -43.38%
  QoQ % -10.53% 35.71% -26.32% -40.62% 0.00% -20.00% -
  Horiz. % 42.50% 47.50% 35.00% 47.50% 80.00% 80.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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!
PARTNERS & BROKERS