Highlights

[TIGER] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     -173.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,118 38,140 10,655 11 23,964 57,473 62,205 -9.52%
  YoY % -10.55% 257.95% 96,763.63% -99.95% -58.30% -7.61% -
  Horiz. % 54.85% 61.31% 17.13% 0.02% 38.52% 92.39% 100.00%
PBT -1,540 6,047 -7,192 -9,932 -2,183 1,847 332 -
  YoY % -125.47% 184.08% 27.59% -354.97% -218.19% 456.33% -
  Horiz. % -463.86% 1,821.39% -2,166.27% -2,991.57% -657.53% 556.33% 100.00%
Tax -167 -4,515 -368 -701 -1,762 -950 -71 15.31%
  YoY % 96.30% -1,126.90% 47.50% 60.22% -85.47% -1,238.03% -
  Horiz. % 235.21% 6,359.15% 518.31% 987.32% 2,481.69% 1,338.03% 100.00%
NP -1,707 1,532 -7,560 -10,633 -3,945 897 261 -
  YoY % -211.42% 120.26% 28.90% -169.53% -539.80% 243.68% -
  Horiz. % -654.02% 586.97% -2,896.55% -4,073.95% -1,511.49% 343.68% 100.00%
NP to SH -1,707 1,532 -7,560 -10,654 -3,894 897 261 -
  YoY % -211.42% 120.26% 29.04% -173.60% -534.11% 243.68% -
  Horiz. % -654.02% 586.97% -2,896.55% -4,081.99% -1,491.95% 343.68% 100.00%
Tax Rate - % 74.67 % - % - % - % 51.43 % 21.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 140.44% -
  Horiz. % 0.00% 349.09% 0.00% 0.00% 0.00% 240.44% 100.00%
Total Cost 35,825 36,608 18,215 10,644 27,909 56,576 61,944 -8.71%
  YoY % -2.14% 100.98% 71.13% -61.86% -50.67% -8.67% -
  Horiz. % 57.83% 59.10% 29.41% 17.18% 45.06% 91.33% 100.00%
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.49%
  YoY % 19.63% 726.48% -63.08% -27.80% -11.08% 1.32% -
  Horiz. % 237.46% 198.50% 24.02% 65.05% 90.09% 101.32% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.49%
  YoY % 19.63% 726.48% -63.08% -27.80% -11.08% 1.32% -
  Horiz. % 237.46% 198.50% 24.02% 65.05% 90.09% 101.32% 100.00%
NOSH 363,191 303,600 35,203 44,005 44,016 43,970 43,939 42.15%
  YoY % 19.63% 762.42% -20.00% -0.03% 0.10% 0.07% -
  Horiz. % 826.57% 690.95% 80.12% 100.15% 100.18% 100.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.00 % 4.02 % -70.95 % -96,663.63 % -16.46 % 1.56 % 0.42 % -
  YoY % -224.38% 105.67% 99.93% -587,163.94% -1,155.13% 271.43% -
  Horiz. % -1,190.48% 957.14% -16,892.86% -23,015,152.00% -3,919.05% 371.43% 100.00%
ROE -2.04 % 2.19 % -89.48 % -46.56 % -12.29 % 2.52 % 0.74 % -
  YoY % -193.15% 102.45% -92.18% -278.84% -587.70% 240.54% -
  Horiz. % -275.68% 295.95% -12,091.89% -6,291.89% -1,660.81% 340.54% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.39 12.56 30.27 0.02 54.44 130.71 141.57 -36.35%
  YoY % -25.24% -58.51% 151,250.00% -99.96% -58.35% -7.67% -
  Horiz. % 6.63% 8.87% 21.38% 0.01% 38.45% 92.33% 100.00%
EPS -0.47 0.50 -4.11 -24.21 -4.53 2.04 0.59 -
  YoY % -194.00% 112.17% 83.02% -434.44% -322.06% 245.76% -
  Horiz. % -79.66% 84.75% -696.61% -4,103.39% -767.80% 345.76% 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 0.2300 0.2300 0.2400 0.5200 0.7200 0.8106 0.8006 -18.75%
  YoY % 0.00% -4.17% -53.85% -27.78% -11.18% 1.25% -
  Horiz. % 28.73% 28.73% 29.98% 64.95% 89.93% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.32 2.60 0.73 0.00 1.63 3.91 4.24 -9.55%
  YoY % -10.77% 256.16% 0.00% 0.00% -58.31% -7.78% -
  Horiz. % 54.72% 61.32% 17.22% 0.00% 38.44% 92.22% 100.00%
EPS -0.12 0.10 -0.51 -0.73 -0.27 0.06 0.02 -
  YoY % -220.00% 119.61% 30.14% -170.37% -550.00% 200.00% -
  Horiz. % -600.00% 500.00% -2,550.00% -3,650.00% -1,350.00% 300.00% 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 0.0569 0.0475 0.0058 0.0156 0.0216 0.0243 0.0240 15.46%
  YoY % 19.79% 718.97% -62.82% -27.78% -11.11% 1.25% -
  Horiz. % 237.08% 197.92% 24.17% 65.00% 90.00% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3100 0.1200 0.1400 0.2800 0.2400 0.6000 0.5400 -
P/RPS 3.30 0.96 0.46 1,120.13 0.44 0.46 0.38 43.32%
  YoY % 243.75% 108.70% -99.96% 254,475.03% -4.35% 21.05% -
  Horiz. % 868.42% 252.63% 121.05% 294,771.06% 115.79% 121.05% 100.00%
P/EPS -65.96 23.78 -0.65 -1.16 -2.71 29.41 90.91 -
  YoY % -377.38% 3,758.46% 43.97% 57.20% -109.21% -67.65% -
  Horiz. % -72.56% 26.16% -0.71% -1.28% -2.98% 32.35% 100.00%
EY -1.52 4.21 -153.39 -86.47 -36.86 3.40 1.10 -
  YoY % -136.10% 102.74% -77.39% -134.59% -1,184.12% 209.09% -
  Horiz. % -138.18% 382.73% -13,944.54% -7,860.91% -3,350.91% 309.09% 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 1.35 0.52 0.58 0.54 0.33 0.74 0.67 12.37%
  YoY % 159.62% -10.34% 7.41% 63.64% -55.41% 10.45% -
  Horiz. % 201.49% 77.61% 86.57% 80.60% 49.25% 110.45% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2350 0.1400 0.1600 0.2200 0.2900 0.6000 0.6600 -
P/RPS 2.50 1.11 0.53 880.10 0.53 0.46 0.47 32.09%
  YoY % 125.23% 109.43% -99.94% 165,956.61% 15.22% -2.13% -
  Horiz. % 531.91% 236.17% 112.77% 187,255.31% 112.77% 97.87% 100.00%
P/EPS -50.00 27.74 -0.75 -0.91 -3.28 29.41 111.11 -
  YoY % -280.25% 3,798.67% 17.58% 72.26% -111.15% -73.53% -
  Horiz. % -45.00% 24.97% -0.68% -0.82% -2.95% 26.47% 100.00%
EY -2.00 3.60 -134.22 -110.05 -30.51 3.40 0.90 -
  YoY % -155.56% 102.68% -21.96% -260.70% -997.35% 277.78% -
  Horiz. % -222.22% 400.00% -14,913.33% -12,227.78% -3,390.00% 377.78% 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 1.02 0.61 0.67 0.42 0.40 0.74 0.82 3.70%
  YoY % 67.21% -8.96% 59.52% 5.00% -45.95% -9.76% -
  Horiz. % 124.39% 74.39% 81.71% 51.22% 48.78% 90.24% 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
 
 

448  312  615  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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