Highlights

[TIGER] YoY Annualized Quarter Result on 2013-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     288.13%    YoY -     21.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,703 15,142 12,589 33,136 34,118 38,140 10,655 7.30%
  YoY % 3.70% 20.28% -62.01% -2.88% -10.55% 257.95% -
  Horiz. % 147.38% 142.11% 118.15% 310.99% 320.21% 357.95% 100.00%
PBT -1,892 -36 -1,388 13,312 -1,540 6,047 -7,192 -21.55%
  YoY % -5,155.56% 97.41% -110.43% 964.42% -125.47% 184.08% -
  Horiz. % 26.31% 0.50% 19.30% -185.09% 21.41% -84.08% 100.00%
Tax -124 -2,015 1,517 -11,069 -167 -4,515 -368 -17.94%
  YoY % 93.85% -232.83% 113.70% -6,528.14% 96.30% -1,126.90% -
  Horiz. % 33.70% 547.55% -412.23% 3,007.88% 45.38% 1,226.90% 100.00%
NP -2,016 -2,051 129 2,243 -1,707 1,532 -7,560 -21.36%
  YoY % 1.71% -1,689.92% -94.25% 231.40% -211.42% 120.26% -
  Horiz. % 26.67% 27.13% -1.71% -29.67% 22.58% -20.26% 100.00%
NP to SH -2,016 -2,051 129 2,243 -1,707 1,532 -7,560 -21.36%
  YoY % 1.71% -1,689.92% -94.25% 231.40% -211.42% 120.26% -
  Horiz. % 26.67% 27.13% -1.71% -29.67% 22.58% -20.26% 100.00%
Tax Rate - % - % - % 83.15 % - % 74.67 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.36% 0.00% 100.00% -
Total Cost 17,719 17,193 12,460 30,893 35,825 36,608 18,215 -0.50%
  YoY % 3.06% 37.99% -59.67% -13.77% -2.14% 100.98% -
  Horiz. % 97.28% 94.39% 68.41% 169.60% 196.68% 200.98% 100.00%
Net Worth 204,321 180,487 145,200 92,813 83,534 69,828 8,448 78.44%
  YoY % 13.20% 24.30% 56.44% 11.11% 19.63% 726.48% -
  Horiz. % 2,418.35% 2,136.25% 1,718.58% 1,098.54% 988.71% 826.48% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 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
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 204,321 180,487 145,200 92,813 83,534 69,828 8,448 78.44%
  YoY % 13.20% 24.30% 56.44% 11.11% 19.63% 726.48% -
  Horiz. % 2,418.35% 2,136.25% 1,718.58% 1,098.54% 988.71% 826.48% 100.00%
NOSH 1,362,142 820,400 660,000 382,526 363,191 303,600 35,203 94.35%
  YoY % 66.03% 24.30% 72.54% 5.32% 19.63% 762.42% -
  Horiz. % 3,869.35% 2,330.46% 1,874.82% 1,086.62% 1,031.69% 862.42% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -12.84 % -13.55 % 1.02 % 6.77 % -5.00 % 4.02 % -70.95 % -26.71%
  YoY % 5.24% -1,428.43% -84.93% 235.40% -224.38% 105.67% -
  Horiz. % 18.10% 19.10% -1.44% -9.54% 7.05% -5.67% 100.00%
ROE -0.99 % -1.14 % 0.09 % 2.42 % -2.04 % 2.19 % -89.48 % -55.90%
  YoY % 13.16% -1,366.67% -96.28% 218.63% -193.15% 102.45% -
  Horiz. % 1.11% 1.27% -0.10% -2.70% 2.28% -2.45% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.15 1.85 1.91 8.57 9.39 12.56 30.27 -44.81%
  YoY % -37.84% -3.14% -77.71% -8.73% -25.24% -58.51% -
  Horiz. % 3.80% 6.11% 6.31% 28.31% 31.02% 41.49% 100.00%
EPS -0.14 -0.25 0.02 0.58 -0.47 0.50 -4.11 -45.90%
  YoY % 44.00% -1,350.00% -96.55% 223.40% -194.00% 112.17% -
  Horiz. % 3.41% 6.08% -0.49% -14.11% 11.44% -12.17% 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 0.2200 0.2200 0.2400 0.2300 0.2300 0.2400 -8.19%
  YoY % -31.82% 0.00% -8.33% 4.35% 0.00% -4.17% -
  Horiz. % 62.50% 91.67% 91.67% 100.00% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.20 1.16 0.96 2.53 2.61 2.91 0.81 7.41%
  YoY % 3.45% 20.83% -62.06% -3.07% -10.31% 259.26% -
  Horiz. % 148.15% 143.21% 118.52% 312.35% 322.22% 359.26% 100.00%
EPS -0.15 -0.16 0.01 0.17 -0.13 0.12 -0.58 -21.79%
  YoY % 6.25% -1,700.00% -94.12% 230.77% -208.33% 120.69% -
  Horiz. % 25.86% 27.59% -1.72% -29.31% 22.41% -20.69% 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 0.1562 0.1379 0.1110 0.0709 0.0638 0.0534 0.0065 78.23%
  YoY % 13.27% 24.23% 56.56% 11.13% 19.48% 721.54% -
  Horiz. % 2,403.08% 2,121.54% 1,707.69% 1,090.77% 981.54% 821.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 -
Price 0.0500 0.1050 0.1400 0.2250 0.3100 0.1200 0.1400 -
P/RPS 4.34 5.69 7.34 2.63 3.30 0.96 0.46 50.38%
  YoY % -23.73% -22.48% 179.09% -20.30% 243.75% 108.70% -
  Horiz. % 943.48% 1,236.96% 1,595.65% 571.74% 717.39% 208.70% 100.00%
P/EPS -33.78 -42.00 716.28 38.79 -65.96 23.78 -0.65 105.06%
  YoY % 19.57% -105.86% 1,746.56% 158.81% -377.38% 3,758.46% -
  Horiz. % 5,196.92% 6,461.54% -110,196.94% -5,967.69% 10,147.69% -3,658.46% 100.00%
EY -2.96 -2.38 0.14 2.58 -1.52 4.21 -153.39 -51.21%
  YoY % -24.37% -1,800.00% -94.57% 269.74% -136.10% 102.74% -
  Horiz. % 1.93% 1.55% -0.09% -1.68% 0.99% -2.74% 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 0.33 0.48 0.64 0.94 1.35 0.52 0.58 -9.74%
  YoY % -31.25% -25.00% -31.91% -30.37% 159.62% -10.34% -
  Horiz. % 56.90% 82.76% 110.34% 162.07% 232.76% 89.66% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 -
Price 0.0500 0.0950 0.1450 0.2200 0.2350 0.1400 0.1600 -
P/RPS 4.34 5.15 7.60 2.57 2.50 1.11 0.53 46.55%
  YoY % -15.73% -32.24% 195.72% 2.80% 125.23% 109.43% -
  Horiz. % 818.87% 971.70% 1,433.96% 484.91% 471.70% 209.43% 100.00%
P/EPS -33.78 -38.00 741.86 37.93 -50.00 27.74 -0.75 99.79%
  YoY % 11.11% -105.12% 1,855.87% 175.86% -280.25% 3,798.67% -
  Horiz. % 4,504.00% 5,066.67% -98,914.66% -5,057.33% 6,666.67% -3,698.67% 100.00%
EY -2.96 -2.63 0.13 2.64 -2.00 3.60 -134.22 -50.01%
  YoY % -12.55% -2,123.08% -95.08% 232.00% -155.56% 102.68% -
  Horiz. % 2.21% 1.96% -0.10% -1.97% 1.49% -2.68% 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 0.33 0.43 0.66 0.92 1.02 0.61 0.67 -12.08%
  YoY % -23.26% -34.85% -28.26% -9.80% 67.21% -8.96% -
  Horiz. % 49.25% 64.18% 98.51% 137.31% 152.24% 91.04% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers