[TIGER] YoY Annualized Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 776 16,989 10,756 9,170 13,202 29,738 9,576 -32.06% YoY % -95.43% 57.95% 17.30% -30.54% -55.61% 210.55% - Horiz. % 8.10% 177.41% 112.32% 95.76% 137.87% 310.55% 100.00%
PBT -8,476 36 440 -936 -1,022 -1,754 2,876 - YoY % -23,644.44% -91.82% 147.01% 8.41% 41.73% -160.99% - Horiz. % -294.71% 1.25% 15.30% -32.55% -35.54% -60.99% 100.00%
Tax 0 -1 176 0 0 0 -608 - YoY % 0.00% -100.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 0.16% -28.95% -0.00% -0.00% -0.00% 100.00%
NP -8,476 35 616 -936 -1,022 -1,754 2,268 - YoY % -24,317.14% -94.32% 165.81% 8.41% 41.73% -177.34% - Horiz. % -373.72% 1.54% 27.16% -41.27% -45.06% -77.34% 100.00%
NP to SH -8,476 35 616 -936 -1,022 -1,754 2,268 - YoY % -24,317.14% -94.32% 165.81% 8.41% 41.73% -177.34% - Horiz. % -373.72% 1.54% 27.16% -41.27% -45.06% -77.34% 100.00%
Tax Rate - % 2.78 % -40.00 % - % - % - % 21.14 % - YoY % 0.00% 106.95% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 13.15% -189.21% 0.00% 0.00% 0.00% 100.00%
Total Cost 9,252 16,954 10,140 10,106 14,224 31,492 7,308 3.69% YoY % -45.43% 67.20% 0.34% -28.95% -54.83% 330.93% - Horiz. % 126.60% 231.99% 138.75% 138.29% 194.64% 430.93% 100.00%
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 9.14% YoY % -2.73% 30.57% 10.89% 11.33% 6.82% 5.46% - Horiz. % 176.63% 181.58% 139.07% 125.41% 112.65% 105.46% 100.00%
Dividend 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 9.14% YoY % -2.73% 30.57% 10.89% 11.33% 6.82% 5.46% - Horiz. % 176.63% 181.58% 139.07% 125.41% 112.65% 105.46% 100.00%
NOSH 1,468,864 888,257 1,652,178 1,390,600 851,666 797,272 755,999 10.76% YoY % 65.36% -46.24% 18.81% 63.28% 6.82% 5.46% - Horiz. % 194.29% 117.49% 218.54% 183.94% 112.65% 105.46% 100.00%
Ratio Analysis 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1,092.27 % 0.21 % 5.73 % -10.21 % -7.74 % -5.90 % 23.68 % - YoY % -520,228.56% -96.34% 156.12% -31.91% -31.19% -124.92% - Horiz. % -4,612.63% 0.89% 24.20% -43.12% -32.69% -24.92% 100.00%
ROE -2.89 % 0.01 % 0.27 % -0.45 % -0.55 % -1.00 % 1.36 % - YoY % -29,000.00% -96.30% 160.00% 18.18% 45.00% -173.53% - Horiz. % -212.50% 0.74% 19.85% -33.09% -40.44% -73.53% 100.00%
Per Share 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.05 1.91 0.65 0.66 1.55 3.73 1.27 -39.20% YoY % -97.38% 193.85% -1.52% -57.42% -58.45% 193.70% - Horiz. % 3.94% 150.39% 51.18% 51.97% 122.05% 293.70% 100.00%
EPS -0.58 0.00 0.04 -0.06 0.12 -0.22 0.30 - YoY % 0.00% 0.00% 166.67% -150.00% 154.55% -173.33% - Horiz. % -193.33% 0.00% 13.33% -20.00% 40.00% -73.33% 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 0.2000 0.3400 0.1400 0.1500 0.2200 0.2200 0.2200 -1.46% YoY % -41.18% 142.86% -6.67% -31.82% 0.00% 0.00% - Horiz. % 90.91% 154.55% 63.64% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.05 1.16 0.73 0.62 0.90 2.02 0.65 -32.60% YoY % -95.69% 58.90% 17.74% -31.11% -55.45% 210.77% - Horiz. % 7.69% 178.46% 112.31% 95.38% 138.46% 310.77% 100.00%
EPS -0.58 0.00 0.04 -0.06 -0.07 -0.12 0.15 - YoY % 0.00% 0.00% 166.67% 14.29% 41.67% -180.00% - Horiz. % -386.67% 0.00% 26.67% -40.00% -46.67% -80.00% 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 0.2000 0.2056 0.1575 0.1420 0.1276 0.1194 0.1132 9.15% YoY % -2.72% 30.54% 10.92% 11.29% 6.87% 5.48% - Horiz. % 176.68% 181.63% 139.13% 125.44% 112.72% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0750 0.0550 0.0400 0.0450 0.0900 0.1300 0.1400 -
P/RPS 141.96 2.88 6.14 6.82 5.81 3.49 11.05 48.10% YoY % 4,829.17% -53.09% -9.97% 17.38% 66.48% -68.42% - Horiz. % 1,284.71% 26.06% 55.57% 61.72% 52.58% 31.58% 100.00%
P/EPS -13.00 1,395.83 107.28 -66.86 -75.00 -59.09 46.67 - YoY % -100.93% 1,201.11% 260.45% 10.85% -26.93% -226.61% - Horiz. % -27.86% 2,990.85% 229.87% -143.26% -160.70% -126.61% 100.00%
EY -7.69 0.07 0.93 -1.50 -1.33 -1.69 2.14 - YoY % -11,085.71% -92.47% 162.00% -12.78% 21.30% -178.97% - Horiz. % -359.35% 3.27% 43.46% -70.09% -62.15% -78.97% 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 0.38 0.16 0.29 0.30 0.41 0.59 0.64 -7.71% YoY % 137.50% -44.83% -3.33% -26.83% -30.51% -7.81% - Horiz. % 59.38% 25.00% 45.31% 46.88% 64.06% 92.19% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 27/08/19 27/02/18 - 26/02/16 26/02/15 26/02/14 -
Price 0.0900 0.0550 0.0450 0.0400 0.0500 0.1300 0.1500 -
P/RPS 170.36 2.88 6.91 6.07 3.23 3.49 11.84 50.70% YoY % 5,815.28% -58.32% 13.84% 87.93% -7.45% -70.52% - Horiz. % 1,438.85% 24.32% 58.36% 51.27% 27.28% 29.48% 100.00%
P/EPS -15.60 1,395.83 120.69 -59.43 -41.67 -59.09 50.00 - YoY % -101.12% 1,056.54% 303.08% -42.62% 29.48% -218.18% - Horiz. % -31.20% 2,791.66% 241.38% -118.86% -83.34% -118.18% 100.00%
EY -6.41 0.07 0.83 -1.68 -2.40 -1.69 2.00 - YoY % -9,257.14% -91.57% 149.40% 30.00% -42.01% -184.50% - Horiz. % -320.50% 3.50% 41.50% -84.00% -120.00% -84.50% 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 0.45 0.16 0.32 0.27 0.23 0.59 0.68 -6.15% YoY % 181.25% -50.00% 18.52% 17.39% -61.02% -13.24% - Horiz. % 66.18% 23.53% 47.06% 39.71% 33.82% 86.76% 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.
Comment
2nd Qtr_Tiger Synergy Bhd Financial Report-30.06.2020 Final.pdf 
