Highlights

[TIGER] YoY Annual (Unaudited) Result on 2014-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend YoY -     107.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
Revenue 9,363 15,703 15,142 12,589 34,118 34,118 38,140 -22.53%
  YoY % -40.37% 3.70% 20.28% -63.10% 0.00% -10.55% -
  Horiz. % 24.55% 41.17% 39.70% 33.01% 89.45% 89.45% 100.00%
PBT -6,181 -1,892 -36 -1,388 -1,540 -1,540 6,047 -
  YoY % -226.69% -5,155.56% 97.41% 9.87% 0.00% -125.47% -
  Horiz. % -102.22% -31.29% -0.60% -22.95% -25.47% -25.47% 100.00%
Tax 90 -124 -2,015 1,517 -167 -167 -4,515 -
  YoY % 172.58% 93.85% -232.83% 1,008.38% 0.00% 96.30% -
  Horiz. % -1.99% 2.75% 44.63% -33.60% 3.70% 3.70% 100.00%
NP -6,091 -2,016 -2,051 129 -1,707 -1,707 1,532 -
  YoY % -202.13% 1.71% -1,689.92% 107.56% 0.00% -211.42% -
  Horiz. % -397.58% -131.59% -133.88% 8.42% -111.42% -111.42% 100.00%
NP to SH -6,091 -2,016 -2,051 129 -1,707 -1,707 1,532 -
  YoY % -202.13% 1.71% -1,689.92% 107.56% 0.00% -211.42% -
  Horiz. % -397.58% -131.59% -133.88% 8.42% -111.42% -111.42% 100.00%
Tax Rate - % - % - % - % - % - % 74.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 15,454 17,719 17,193 12,460 35,825 35,825 36,608 -14.51%
  YoY % -12.78% 3.06% 37.99% -65.22% 0.00% -2.14% -
  Horiz. % 42.21% 48.40% 46.97% 34.04% 97.86% 97.86% 100.00%
Net Worth 220,795 204,321 180,487 145,200 82,285 83,534 69,828 23.28%
  YoY % 8.06% 13.20% 24.30% 76.46% -1.49% 19.63% -
  Horiz. % 316.20% 292.61% 258.48% 207.94% 117.84% 119.63% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
Net Worth 220,795 204,321 180,487 145,200 82,285 83,534 69,828 23.28%
  YoY % 8.06% 13.20% 24.30% 76.46% -1.49% 19.63% -
  Horiz. % 316.20% 292.61% 258.48% 207.94% 117.84% 119.63% 100.00%
NOSH 1,471,970 1,362,142 820,400 660,000 342,857 363,191 303,600 33.24%
  YoY % 8.06% 66.03% 24.30% 92.50% -5.60% 19.63% -
  Horiz. % 484.84% 448.66% 270.22% 217.39% 112.93% 119.63% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
NP Margin -65.05 % -12.84 % -13.55 % 1.02 % -5.00 % -5.00 % 4.02 % -
  YoY % -406.62% 5.24% -1,428.43% 120.40% 0.00% -224.38% -
  Horiz. % -1,618.16% -319.40% -337.06% 25.37% -124.38% -124.38% 100.00%
ROE -2.76 % -0.99 % -1.14 % 0.09 % -2.07 % -2.04 % 2.19 % -
  YoY % -178.79% 13.16% -1,366.67% 104.35% -1.47% -193.15% -
  Horiz. % -126.03% -45.21% -52.05% 4.11% -94.52% -93.15% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
RPS 0.64 1.15 1.85 1.91 9.95 9.39 12.56 -41.79%
  YoY % -44.35% -37.84% -3.14% -80.80% 5.96% -25.24% -
  Horiz. % 5.10% 9.16% 14.73% 15.21% 79.22% 74.76% 100.00%
EPS -0.41 -0.14 -0.25 0.02 -0.47 -0.47 0.50 -
  YoY % -192.86% 44.00% -1,350.00% 104.26% 0.00% -194.00% -
  Horiz. % -82.00% -28.00% -50.00% 4.00% -94.00% -94.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1500 0.1500 0.2200 0.2200 0.2400 0.2300 0.2300 -7.48%
  YoY % 0.00% -31.82% 0.00% -8.33% 4.35% 0.00% -
  Horiz. % 65.22% 65.22% 95.65% 95.65% 104.35% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
RPS 0.64 1.07 1.03 0.86 2.32 2.32 2.60 -22.49%
  YoY % -40.19% 3.88% 19.77% -62.93% 0.00% -10.77% -
  Horiz. % 24.62% 41.15% 39.62% 33.08% 89.23% 89.23% 100.00%
EPS -0.41 -0.14 -0.14 0.01 -0.12 -0.12 0.10 -
  YoY % -192.86% 0.00% -1,500.00% 108.33% 0.00% -220.00% -
  Horiz. % -410.00% -140.00% -140.00% 10.00% -120.00% -120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1503 0.1391 0.1229 0.0989 0.0560 0.0569 0.0475 23.29%
  YoY % 8.05% 13.18% 24.27% 76.61% -1.58% 19.79% -
  Horiz. % 316.42% 292.84% 258.74% 208.21% 117.89% 119.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 30/12/11 -
Price 0.0650 0.0500 0.1050 0.1400 0.3100 0.3100 0.1200 -
P/RPS 10.22 4.34 5.69 7.34 3.12 3.30 0.96 53.71%
  YoY % 135.48% -23.73% -22.48% 135.26% -5.45% 243.75% -
  Horiz. % 1,064.58% 452.08% 592.71% 764.58% 325.00% 343.75% 100.00%
P/EPS -15.71 -33.78 -42.00 716.28 -62.26 -65.96 23.78 -
  YoY % 53.49% 19.57% -105.86% 1,250.47% 5.61% -377.38% -
  Horiz. % -66.06% -142.05% -176.62% 3,012.11% -261.82% -277.38% 100.00%
EY -6.37 -2.96 -2.38 0.14 -1.61 -1.52 4.21 -
  YoY % -115.20% -24.37% -1,800.00% 108.70% -5.92% -136.10% -
  Horiz. % -151.31% -70.31% -56.53% 3.33% -38.24% -36.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.33 0.48 0.64 1.29 1.35 0.52 -3.40%
  YoY % 30.30% -31.25% -25.00% -50.39% -4.44% 159.62% -
  Horiz. % 82.69% 63.46% 92.31% 123.08% 248.08% 259.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 31/12/11 CAGR
Date 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 -
Price 0.0600 0.0500 0.0950 0.1450 0.2200 0.2350 0.1400 -
P/RPS 9.43 4.34 5.15 7.60 2.21 2.50 1.11 47.54%
  YoY % 117.28% -15.73% -32.24% 243.89% -11.60% 125.23% -
  Horiz. % 849.55% 390.99% 463.96% 684.68% 199.10% 225.23% 100.00%
P/EPS -14.50 -33.78 -38.00 741.86 -44.19 -50.00 27.74 -
  YoY % 57.08% 11.11% -105.12% 1,778.80% 11.62% -280.25% -
  Horiz. % -52.27% -121.77% -136.99% 2,674.33% -159.30% -180.25% 100.00%
EY -6.90 -2.96 -2.63 0.13 -2.26 -2.00 3.60 -
  YoY % -133.11% -12.55% -2,123.08% 105.75% -13.00% -155.56% -
  Horiz. % -191.67% -82.22% -73.06% 3.61% -62.78% -55.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.33 0.43 0.66 0.92 1.02 0.61 -7.38%
  YoY % 21.21% -23.26% -34.85% -28.26% -9.80% 67.21% -
  Horiz. % 65.57% 54.10% 70.49% 108.20% 150.82% 167.21% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS