Highlights

[TIGER] YoY Annualized Quarter Result on 2017-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     46.60%    YoY -     -202.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Revenue 10,984 9,363 15,703 15,142 12,589 33,136 34,118 -18.63%
  YoY % 17.31% -40.37% 3.70% 20.28% -62.01% -2.88% -
  Horiz. % 32.19% 27.44% 46.03% 44.38% 36.90% 97.12% 100.00%
PBT -4,127 -6,181 -1,892 -36 -1,388 13,312 -1,540 19.64%
  YoY % 33.23% -226.69% -5,155.56% 97.41% -110.43% 964.42% -
  Horiz. % 267.99% 401.36% 122.86% 2.34% 90.13% -864.42% 100.00%
Tax 420 90 -124 -2,015 1,517 -11,069 -167 -
  YoY % 366.67% 172.58% 93.85% -232.83% 113.70% -6,528.14% -
  Horiz. % -251.50% -53.89% 74.25% 1,206.59% -908.38% 6,628.14% 100.00%
NP -3,707 -6,091 -2,016 -2,051 129 2,243 -1,707 15.15%
  YoY % 39.14% -202.13% 1.71% -1,689.92% -94.25% 231.40% -
  Horiz. % 217.16% 356.82% 118.10% 120.15% -7.56% -131.40% 100.00%
NP to SH -3,707 -6,091 -2,016 -2,051 129 2,243 -1,707 15.15%
  YoY % 39.14% -202.13% 1.71% -1,689.92% -94.25% 231.40% -
  Horiz. % 217.16% 356.82% 118.10% 120.15% -7.56% -131.40% 100.00%
Tax Rate - % - % - % - % - % 83.15 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 14,691 15,454 17,719 17,193 12,460 30,893 35,825 -14.97%
  YoY % -4.94% -12.78% 3.06% 37.99% -59.67% -13.77% -
  Horiz. % 41.01% 43.14% 49.46% 47.99% 34.78% 86.23% 100.00%
Net Worth 229,057 220,795 204,321 180,487 145,200 92,813 83,534 20.14%
  YoY % 3.74% 8.06% 13.20% 24.30% 56.44% 11.11% -
  Horiz. % 274.21% 264.32% 244.60% 216.07% 173.82% 111.11% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/13 31/12/12 CAGR
Net Worth 229,057 220,795 204,321 180,487 145,200 92,813 83,534 20.14%
  YoY % 3.74% 8.06% 13.20% 24.30% 56.44% 11.11% -
  Horiz. % 274.21% 264.32% 244.60% 216.07% 173.82% 111.11% 100.00%
NOSH 409,032 1,471,970 1,362,142 820,400 660,000 382,526 363,191 2.19%
  YoY % -72.21% 8.06% 66.03% 24.30% 72.54% 5.32% -
  Horiz. % 112.62% 405.29% 375.05% 225.89% 181.72% 105.32% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
NP Margin -33.75 % -65.05 % -12.84 % -13.55 % 1.02 % 6.77 % -5.00 % 41.52%
  YoY % 48.12% -406.62% 5.24% -1,428.43% -84.93% 235.40% -
  Horiz. % 675.00% 1,301.00% 256.80% 271.00% -20.40% -135.40% 100.00%
ROE -1.62 % -2.76 % -0.99 % -1.14 % 0.09 % 2.42 % -2.04 % -4.11%
  YoY % 41.30% -178.79% 13.16% -1,366.67% -96.28% 218.63% -
  Horiz. % 79.41% 135.29% 48.53% 55.88% -4.41% -118.63% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
RPS 2.69 0.64 1.15 1.85 1.91 8.57 9.39 -20.34%
  YoY % 320.31% -44.35% -37.84% -3.14% -77.71% -8.73% -
  Horiz. % 28.65% 6.82% 12.25% 19.70% 20.34% 91.27% 100.00%
EPS -0.91 -0.41 -0.14 -0.25 0.02 0.58 -0.47 12.77%
  YoY % -121.95% -192.86% 44.00% -1,350.00% -96.55% 223.40% -
  Horiz. % 193.62% 87.23% 29.79% 53.19% -4.26% -123.40% 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 - 1,468,640
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
RPS 0.75 0.64 1.07 1.03 0.86 2.26 2.32 -18.57%
  YoY % 17.19% -40.19% 3.88% 19.77% -61.95% -2.59% -
  Horiz. % 32.33% 27.59% 46.12% 44.40% 37.07% 97.41% 100.00%
EPS -0.25 -0.41 -0.14 -0.14 0.01 0.15 -0.12 14.28%
  YoY % 39.02% -192.86% 0.00% -1,500.00% -93.33% 225.00% -
  Horiz. % 208.33% 341.67% 116.67% 116.67% -8.33% -125.00% 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 0.1560 0.1503 0.1391 0.1229 0.0989 0.0632 0.0569 20.13%
  YoY % 3.79% 8.05% 13.18% 24.27% 56.49% 11.07% -
  Horiz. % 274.17% 264.15% 244.46% 215.99% 173.81% 111.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 -
Price 0.1000 0.0650 0.0500 0.1050 0.1400 0.2250 0.3100 -
P/RPS 3.72 10.22 4.34 5.69 7.34 2.63 3.30 2.20%
  YoY % -63.60% 135.48% -23.73% -22.48% 179.09% -20.30% -
  Horiz. % 112.73% 309.70% 131.52% 172.42% 222.42% 79.70% 100.00%
P/EPS -11.03 -15.71 -33.78 -42.00 716.28 38.79 -65.96 -27.77%
  YoY % 29.79% 53.49% 19.57% -105.86% 1,746.56% 158.81% -
  Horiz. % 16.72% 23.82% 51.21% 63.67% -1,085.93% -58.81% 100.00%
EY -9.06 -6.37 -2.96 -2.38 0.14 2.58 -1.52 38.36%
  YoY % -42.23% -115.20% -24.37% -1,800.00% -94.57% 269.74% -
  Horiz. % 596.05% 419.08% 194.74% 156.58% -9.21% -169.74% 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 0.18 0.43 0.33 0.48 0.64 0.94 1.35 -30.68%
  YoY % -58.14% 30.30% -31.25% -25.00% -31.91% -30.37% -
  Horiz. % 13.33% 31.85% 24.44% 35.56% 47.41% 69.63% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 2.57 2.50 3.25%
  YoY % -68.40% 117.28% -15.73% -32.24% 195.72% 2.80% -
  Horiz. % 119.20% 377.20% 173.60% 206.00% 304.00% 102.80% 100.00%
P/EPS -8.83 -14.50 -33.78 -38.00 741.86 37.93 -50.00 -27.04%
  YoY % 39.10% 57.08% 11.11% -105.12% 1,855.87% 175.86% -
  Horiz. % 17.66% 29.00% 67.56% 76.00% -1,483.72% -75.86% 100.00%
EY -11.33 -6.90 -2.96 -2.63 0.13 2.64 -2.00 37.08%
  YoY % -64.20% -133.11% -12.55% -2,123.08% -95.08% 232.00% -
  Horiz. % 566.50% 345.00% 148.00% 131.50% -6.50% -132.00% 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.
 


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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS