Highlights

[TIGER] YoY Annualized Quarter 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 QoQ -     -92.20%    YoY -     -94.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
Revenue 9,363 15,703 15,142 12,589 33,136 34,118 38,140 -22.53%
  YoY % -40.37% 3.70% 20.28% -62.01% -2.88% -10.55% -
  Horiz. % 24.55% 41.17% 39.70% 33.01% 86.88% 89.45% 100.00%
PBT -6,181 -1,892 -36 -1,388 13,312 -1,540 6,047 -
  YoY % -226.69% -5,155.56% 97.41% -110.43% 964.42% -125.47% -
  Horiz. % -102.22% -31.29% -0.60% -22.95% 220.14% -25.47% 100.00%
Tax 90 -124 -2,015 1,517 -11,069 -167 -4,515 -
  YoY % 172.58% 93.85% -232.83% 113.70% -6,528.14% 96.30% -
  Horiz. % -1.99% 2.75% 44.63% -33.60% 245.16% 3.70% 100.00%
NP -6,091 -2,016 -2,051 129 2,243 -1,707 1,532 -
  YoY % -202.13% 1.71% -1,689.92% -94.25% 231.40% -211.42% -
  Horiz. % -397.58% -131.59% -133.88% 8.42% 146.41% -111.42% 100.00%
NP to SH -6,091 -2,016 -2,051 129 2,243 -1,707 1,532 -
  YoY % -202.13% 1.71% -1,689.92% -94.25% 231.40% -211.42% -
  Horiz. % -397.58% -131.59% -133.88% 8.42% 146.41% -111.42% 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% 0.00% 111.36% 0.00% 100.00%
Total Cost 15,454 17,719 17,193 12,460 30,893 35,825 36,608 -14.51%
  YoY % -12.78% 3.06% 37.99% -59.67% -13.77% -2.14% -
  Horiz. % 42.21% 48.40% 46.97% 34.04% 84.39% 97.86% 100.00%
Net Worth 220,795 204,321 180,487 145,200 92,813 83,534 69,828 23.28%
  YoY % 8.06% 13.20% 24.30% 56.44% 11.11% 19.63% -
  Horiz. % 316.20% 292.61% 258.48% 207.94% 132.92% 119.63% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/13 31/12/12 31/12/11 CAGR
Net Worth 220,795 204,321 180,487 145,200 92,813 83,534 69,828 23.28%
  YoY % 8.06% 13.20% 24.30% 56.44% 11.11% 19.63% -
  Horiz. % 316.20% 292.61% 258.48% 207.94% 132.92% 119.63% 100.00%
NOSH 1,471,970 1,362,142 820,400 660,000 382,526 363,191 303,600 33.24%
  YoY % 8.06% 66.03% 24.30% 72.54% 5.32% 19.63% -
  Horiz. % 484.84% 448.66% 270.22% 217.39% 126.00% 119.63% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
NP Margin -65.05 % -12.84 % -13.55 % 1.02 % 6.77 % -5.00 % 4.02 % -
  YoY % -406.62% 5.24% -1,428.43% -84.93% 235.40% -224.38% -
  Horiz. % -1,618.16% -319.40% -337.06% 25.37% 168.41% -124.38% 100.00%
ROE -2.76 % -0.99 % -1.14 % 0.09 % 2.42 % -2.04 % 2.19 % -
  YoY % -178.79% 13.16% -1,366.67% -96.28% 218.63% -193.15% -
  Horiz. % -126.03% -45.21% -52.05% 4.11% 110.50% -93.15% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
RPS 0.64 1.15 1.85 1.91 8.57 9.39 12.56 -41.79%
  YoY % -44.35% -37.84% -3.14% -77.71% -8.73% -25.24% -
  Horiz. % 5.10% 9.16% 14.73% 15.21% 68.23% 74.76% 100.00%
EPS -0.41 -0.14 -0.25 0.02 0.58 -0.47 0.50 -
  YoY % -192.86% 44.00% -1,350.00% -96.55% 223.40% -194.00% -
  Horiz. % -82.00% -28.00% -50.00% 4.00% 116.00% -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 30/06/13 31/12/12 31/12/11 CAGR
RPS 0.64 1.07 1.03 0.86 2.26 2.32 2.60 -22.49%
  YoY % -40.19% 3.88% 19.77% -61.95% -2.59% -10.77% -
  Horiz. % 24.62% 41.15% 39.62% 33.08% 86.92% 89.23% 100.00%
EPS -0.41 -0.14 -0.14 0.01 0.15 -0.12 0.10 -
  YoY % -192.86% 0.00% -1,500.00% -93.33% 225.00% -220.00% -
  Horiz. % -410.00% -140.00% -140.00% 10.00% 150.00% -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 0.0632 0.0569 0.0475 23.29%
  YoY % 8.05% 13.18% 24.27% 56.49% 11.07% 19.79% -
  Horiz. % 316.42% 292.84% 258.74% 208.21% 133.05% 119.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 -
Price 0.0650 0.0500 0.1050 0.1400 0.2250 0.3100 0.1200 -
P/RPS 10.22 4.34 5.69 7.34 2.63 3.30 0.96 53.71%
  YoY % 135.48% -23.73% -22.48% 179.09% -20.30% 243.75% -
  Horiz. % 1,064.58% 452.08% 592.71% 764.58% 273.96% 343.75% 100.00%
P/EPS -15.71 -33.78 -42.00 716.28 38.79 -65.96 23.78 -
  YoY % 53.49% 19.57% -105.86% 1,746.56% 158.81% -377.38% -
  Horiz. % -66.06% -142.05% -176.62% 3,012.11% 163.12% -277.38% 100.00%
EY -6.37 -2.96 -2.38 0.14 2.58 -1.52 4.21 -
  YoY % -115.20% -24.37% -1,800.00% -94.57% 269.74% -136.10% -
  Horiz. % -151.31% -70.31% -56.53% 3.33% 61.28% -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 0.94 1.35 0.52 -3.40%
  YoY % 30.30% -31.25% -25.00% -31.91% -30.37% 159.62% -
  Horiz. % 82.69% 63.46% 92.31% 123.08% 180.77% 259.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 2.57 2.50 1.11 47.54%
  YoY % 117.28% -15.73% -32.24% 195.72% 2.80% 125.23% -
  Horiz. % 849.55% 390.99% 463.96% 684.68% 231.53% 225.23% 100.00%
P/EPS -14.50 -33.78 -38.00 741.86 37.93 -50.00 27.74 -
  YoY % 57.08% 11.11% -105.12% 1,855.87% 175.86% -280.25% -
  Horiz. % -52.27% -121.77% -136.99% 2,674.33% 136.73% -180.25% 100.00%
EY -6.90 -2.96 -2.63 0.13 2.64 -2.00 3.60 -
  YoY % -133.11% -12.55% -2,123.08% -95.08% 232.00% -155.56% -
  Horiz. % -191.67% -82.22% -73.06% 3.61% 73.33% -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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS