Highlights

[TIGER] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -392.28%    YoY -     49.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,413 41,377 27,486 12,236 13,880 25,382 63,926 -24.35%
  YoY % -74.83% 50.54% 124.64% -11.84% -45.32% -60.29% -
  Horiz. % 16.29% 64.73% 43.00% 19.14% 21.71% 39.71% 100.00%
PBT 2,060 -2,401 4,645 -2,821 -6,141 -1,969 4,890 -12.45%
  YoY % 185.79% -151.69% 264.65% 54.06% -211.85% -140.27% -
  Horiz. % 42.12% -49.10% 94.98% -57.69% -125.57% -40.27% 100.00%
Tax -405 -194 -2,997 -280 -8 -690 -1,253 -15.93%
  YoY % -108.22% 93.51% -970.48% -3,400.00% 98.84% 44.89% -
  Horiz. % 32.34% 15.53% 239.15% 22.34% 0.64% 55.11% 100.00%
NP 1,654 -2,596 1,648 -3,101 -6,149 -2,660 3,637 -11.41%
  YoY % 163.74% -257.52% 153.14% 49.57% -131.18% -173.13% -
  Horiz. % 45.49% -71.37% 45.31% -85.26% -169.06% -73.13% 100.00%
NP to SH 1,654 -2,596 1,648 -3,101 -6,149 -2,442 3,497 -10.87%
  YoY % 163.74% -257.52% 153.14% 49.57% -151.75% -169.84% -
  Horiz. % 47.31% -74.23% 47.12% -88.68% -175.83% -69.84% 100.00%
Tax Rate 19.68 % - % 64.52 % - % - % - % 25.63 % -3.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.79% 0.00% 251.74% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,758 43,973 25,838 15,337 20,029 28,042 60,289 -25.67%
  YoY % -80.08% 70.18% 68.47% -23.43% -28.58% -53.49% -
  Horiz. % 14.53% 72.94% 42.86% 25.44% 33.22% 46.51% 100.00%
Net Worth 170,637 66,928 67,418 10,380 26,404 30,735 37,580 26.19%
  YoY % 154.96% -0.73% 549.47% -60.69% -14.09% -18.21% -
  Horiz. % 454.05% 178.09% 179.40% 27.62% 70.26% 81.79% 100.00%
Dividend
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 170,637 66,928 67,418 10,380 26,404 30,735 37,580 26.19%
  YoY % 154.96% -0.73% 549.47% -60.69% -14.09% -18.21% -
  Horiz. % 454.05% 178.09% 179.40% 27.62% 70.26% 81.79% 100.00%
NOSH 775,624 304,218 280,909 38,446 44,007 40,441 42,306 56.39%
  YoY % 154.96% 8.30% 630.65% -12.64% 8.82% -4.41% -
  Horiz. % 1,833.35% 719.08% 663.99% 90.88% 104.02% 95.59% 100.00%
Ratio Analysis
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.89 % -6.27 % 6.00 % -25.35 % -44.30 % -10.48 % 5.69 % 17.10%
  YoY % 353.43% -204.50% 123.67% 42.78% -322.71% -284.18% -
  Horiz. % 279.26% -110.19% 105.45% -445.52% -778.56% -184.18% 100.00%
ROE 0.97 % -3.88 % 2.44 % -29.88 % -23.29 % -7.95 % 9.31 % -29.37%
  YoY % 125.00% -259.02% 108.17% -28.30% -192.96% -185.39% -
  Horiz. % 10.42% -41.68% 26.21% -320.95% -250.16% -85.39% 100.00%
Per Share
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.34 13.60 9.78 31.83 31.54 62.76 151.10 -51.64%
  YoY % -90.15% 39.06% -69.27% 0.92% -49.75% -58.46% -
  Horiz. % 0.89% 9.00% 6.47% 21.07% 20.87% 41.54% 100.00%
EPS 0.21 0.85 0.59 -8.07 -13.97 -6.04 8.27 -43.15%
  YoY % -75.29% 44.07% 107.31% 42.23% -131.29% -173.04% -
  Horiz. % 2.54% 10.28% 7.13% -97.58% -168.92% -73.04% 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 0.2200 0.2200 0.2400 0.2700 0.6000 0.7600 0.8883 -19.31%
  YoY % 0.00% -8.33% -11.11% -55.00% -21.05% -14.44% -
  Horiz. % 24.77% 24.77% 27.02% 30.40% 67.54% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.71 2.82 1.87 0.83 0.95 1.73 4.35 -24.32%
  YoY % -74.82% 50.80% 125.30% -12.63% -45.09% -60.23% -
  Horiz. % 16.32% 64.83% 42.99% 19.08% 21.84% 39.77% 100.00%
EPS 0.11 -0.18 0.11 -0.21 -0.42 -0.17 0.24 -11.30%
  YoY % 161.11% -263.64% 152.38% 50.00% -147.06% -170.83% -
  Horiz. % 45.83% -75.00% 45.83% -87.50% -175.00% -70.83% 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 0.1162 0.0456 0.0459 0.0071 0.0180 0.0209 0.0256 26.19%
  YoY % 154.82% -0.65% 546.48% -60.56% -13.88% -18.36% -
  Horiz. % 453.91% 178.13% 179.30% 27.73% 70.31% 81.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1500 0.1300 0.1000 0.1200 0.2200 0.3300 0.7900 -
P/RPS 11.17 0.96 1.02 0.38 0.70 0.53 0.52 60.25%
  YoY % 1,063.54% -5.88% 168.42% -45.71% 32.08% 1.92% -
  Horiz. % 2,148.08% 184.62% 196.15% 73.08% 134.62% 101.92% 100.00%
P/EPS 70.31 -15.23 17.05 -1.49 -1.57 -5.46 9.56 35.90%
  YoY % 561.65% -189.33% 1,244.30% 5.10% 71.25% -157.11% -
  Horiz. % 735.46% -159.31% 178.35% -15.59% -16.42% -57.11% 100.00%
EY 1.42 -6.56 5.87 -67.22 -63.52 -18.30 10.46 -26.44%
  YoY % 121.65% -211.75% 108.73% -5.82% -247.10% -274.95% -
  Horiz. % 13.58% -62.72% 56.12% -642.64% -607.27% -174.95% 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 0.68 0.59 0.42 0.44 0.37 0.43 0.89 -4.05%
  YoY % 15.25% 40.48% -4.55% 18.92% -13.95% -51.69% -
  Horiz. % 76.40% 66.29% 47.19% 49.44% 41.57% 48.31% 100.00%
Price Multiplier on Announcement Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 -
Price 0.1400 0.4100 0.1300 0.1600 0.2200 0.2500 0.6500 -
P/RPS 10.43 3.01 1.33 0.50 0.70 0.40 0.43 63.27%
  YoY % 246.51% 126.32% 166.00% -28.57% 75.00% -6.98% -
  Horiz. % 2,425.58% 700.00% 309.30% 116.28% 162.79% 93.02% 100.00%
P/EPS 65.63 -48.05 22.16 -1.98 -1.57 -4.14 7.86 38.58%
  YoY % 236.59% -316.83% 1,219.19% -26.11% 62.08% -152.67% -
  Horiz. % 834.99% -611.32% 281.93% -25.19% -19.97% -52.67% 100.00%
EY 1.52 -2.08 4.51 -50.42 -63.52 -24.16 12.72 -27.87%
  YoY % 173.08% -146.12% 108.94% 20.62% -162.91% -289.94% -
  Horiz. % 11.95% -16.35% 35.46% -396.38% -499.37% -189.94% 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 0.64 1.86 0.54 0.59 0.37 0.33 0.73 -2.00%
  YoY % -65.59% 244.44% -8.47% 59.46% 12.12% -54.79% -
  Horiz. % 87.67% 254.79% 73.97% 80.82% 50.68% 45.21% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+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!
PARTNERS & BROKERS