Highlights

[TIGER] YoY Annual (Unaudited) Result on 2015-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend YoY -     -1,689.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
Revenue 10,984 9,363 15,703 15,142 12,589 34,118 34,118 -18.63%
  YoY % 17.31% -40.37% 3.70% 20.28% -63.10% 0.00% -
  Horiz. % 32.19% 27.44% 46.03% 44.38% 36.90% 100.00% 100.00%
PBT -4,127 -6,181 -1,892 -36 -1,388 -1,540 -1,540 19.64%
  YoY % 33.23% -226.69% -5,155.56% 97.41% 9.87% 0.00% -
  Horiz. % 267.99% 401.36% 122.86% 2.34% 90.13% 100.00% 100.00%
Tax 420 90 -124 -2,015 1,517 -167 -167 -
  YoY % 366.67% 172.58% 93.85% -232.83% 1,008.38% 0.00% -
  Horiz. % -251.50% -53.89% 74.25% 1,206.59% -908.38% 100.00% 100.00%
NP -3,707 -6,091 -2,016 -2,051 129 -1,707 -1,707 15.15%
  YoY % 39.14% -202.13% 1.71% -1,689.92% 107.56% 0.00% -
  Horiz. % 217.16% 356.82% 118.10% 120.15% -7.56% 100.00% 100.00%
NP to SH -3,707 -6,091 -2,016 -2,051 129 -1,707 -1,707 15.15%
  YoY % 39.14% -202.13% 1.71% -1,689.92% 107.56% 0.00% -
  Horiz. % 217.16% 356.82% 118.10% 120.15% -7.56% 100.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,691 15,454 17,719 17,193 12,460 35,825 35,825 -14.97%
  YoY % -4.94% -12.78% 3.06% 37.99% -65.22% 0.00% -
  Horiz. % 41.01% 43.14% 49.46% 47.99% 34.78% 100.00% 100.00%
Net Worth 229,057 220,795 204,321 180,487 145,200 82,285 83,534 20.14%
  YoY % 3.74% 8.06% 13.20% 24.30% 76.46% -1.49% -
  Horiz. % 274.21% 264.32% 244.60% 216.07% 173.82% 98.51% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
Net Worth 229,057 220,795 204,321 180,487 145,200 82,285 83,534 20.14%
  YoY % 3.74% 8.06% 13.20% 24.30% 76.46% -1.49% -
  Horiz. % 274.21% 264.32% 244.60% 216.07% 173.82% 98.51% 100.00%
NOSH 409,032 1,471,970 1,362,142 820,400 660,000 342,857 363,191 2.19%
  YoY % -72.21% 8.06% 66.03% 24.30% 92.50% -5.60% -
  Horiz. % 112.62% 405.29% 375.05% 225.89% 181.72% 94.40% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
NP Margin -33.75 % -65.05 % -12.84 % -13.55 % 1.02 % -5.00 % -5.00 % 41.52%
  YoY % 48.12% -406.62% 5.24% -1,428.43% 120.40% 0.00% -
  Horiz. % 675.00% 1,301.00% 256.80% 271.00% -20.40% 100.00% 100.00%
ROE -1.62 % -2.76 % -0.99 % -1.14 % 0.09 % -2.07 % -2.04 % -4.11%
  YoY % 41.30% -178.79% 13.16% -1,366.67% 104.35% -1.47% -
  Horiz. % 79.41% 135.29% 48.53% 55.88% -4.41% 101.47% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
RPS 2.69 0.64 1.15 1.85 1.91 9.95 9.39 -20.34%
  YoY % 320.31% -44.35% -37.84% -3.14% -80.80% 5.96% -
  Horiz. % 28.65% 6.82% 12.25% 19.70% 20.34% 105.96% 100.00%
EPS -0.91 -0.41 -0.14 -0.25 0.02 -0.47 -0.47 12.77%
  YoY % -121.95% -192.86% 44.00% -1,350.00% 104.26% 0.00% -
  Horiz. % 193.62% 87.23% 29.79% 53.19% -4.26% 100.00% 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 0.5600 0.1500 0.1500 0.2200 0.2200 0.2400 0.2300 17.57%
  YoY % 273.33% 0.00% -31.82% 0.00% -8.33% 4.35% -
  Horiz. % 243.48% 65.22% 65.22% 95.65% 95.65% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
RPS 0.84 0.72 1.20 1.16 0.96 2.61 2.61 -18.63%
  YoY % 16.67% -40.00% 3.45% 20.83% -63.22% 0.00% -
  Horiz. % 32.18% 27.59% 45.98% 44.44% 36.78% 100.00% 100.00%
EPS -0.28 -0.47 -0.15 -0.16 0.01 -0.13 -0.13 14.97%
  YoY % 40.43% -213.33% 6.25% -1,700.00% 107.69% 0.00% -
  Horiz. % 215.38% 361.54% 115.38% 123.08% -7.69% 100.00% 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 0.1751 0.1687 0.1562 0.1379 0.1110 0.0629 0.0638 20.15%
  YoY % 3.79% 8.00% 13.27% 24.23% 76.47% -1.41% -
  Horiz. % 274.45% 264.42% 244.83% 216.14% 173.98% 98.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 -
Price 0.1000 0.0650 0.0500 0.1050 0.1400 0.3100 0.3100 -
P/RPS 3.72 10.22 4.34 5.69 7.34 3.12 3.30 2.20%
  YoY % -63.60% 135.48% -23.73% -22.48% 135.26% -5.45% -
  Horiz. % 112.73% 309.70% 131.52% 172.42% 222.42% 94.55% 100.00%
P/EPS -11.03 -15.71 -33.78 -42.00 716.28 -62.26 -65.96 -27.77%
  YoY % 29.79% 53.49% 19.57% -105.86% 1,250.47% 5.61% -
  Horiz. % 16.72% 23.82% 51.21% 63.67% -1,085.93% 94.39% 100.00%
EY -9.06 -6.37 -2.96 -2.38 0.14 -1.61 -1.52 38.36%
  YoY % -42.23% -115.20% -24.37% -1,800.00% 108.70% -5.92% -
  Horiz. % 596.05% 419.08% 194.74% 156.58% -9.21% 105.92% 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 0.18 0.43 0.33 0.48 0.64 1.29 1.35 -30.68%
  YoY % -58.14% 30.30% -31.25% -25.00% -50.39% -4.44% -
  Horiz. % 13.33% 31.85% 24.44% 35.56% 47.41% 95.56% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 CAGR
Date 30/08/18 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 -
Price 0.0800 0.0600 0.0500 0.0950 0.1450 0.2200 0.2350 -
P/RPS 2.98 9.43 4.34 5.15 7.60 2.21 2.50 3.25%
  YoY % -68.40% 117.28% -15.73% -32.24% 243.89% -11.60% -
  Horiz. % 119.20% 377.20% 173.60% 206.00% 304.00% 88.40% 100.00%
P/EPS -8.83 -14.50 -33.78 -38.00 741.86 -44.19 -50.00 -27.04%
  YoY % 39.10% 57.08% 11.11% -105.12% 1,778.80% 11.62% -
  Horiz. % 17.66% 29.00% 67.56% 76.00% -1,483.72% 88.38% 100.00%
EY -11.33 -6.90 -2.96 -2.63 0.13 -2.26 -2.00 37.08%
  YoY % -64.20% -133.11% -12.55% -2,123.08% 105.75% -13.00% -
  Horiz. % 566.50% 345.00% 148.00% 131.50% -6.50% 113.00% 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 0.14 0.40 0.33 0.43 0.66 0.92 1.02 -30.31%
  YoY % -65.00% 21.21% -23.26% -34.85% -28.26% -9.80% -
  Horiz. % 13.73% 39.22% 32.35% 42.16% 64.71% 90.20% 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.
 


 

173  122  415  1552 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 KHEESAN 0.51+0.03 
 TDM 0.26+0.015 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.255+0.015 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.26-0.005 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers