Highlights

[TIGER] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -240.32%    YoY -     -257.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,950 20,069 10,413 41,377 27,486 12,236 13,880 -3.58%
  YoY % -45.44% 92.73% -74.83% 50.54% 124.64% -11.84% -
  Horiz. % 78.90% 144.59% 75.02% 298.11% 198.03% 88.16% 100.00%
PBT -3,525 -2,828 2,060 -2,401 4,645 -2,821 -6,141 -8.18%
  YoY % -24.66% -237.28% 185.79% -151.69% 264.65% 54.06% -
  Horiz. % 57.40% 46.05% -33.54% 39.10% -75.64% 45.94% 100.00%
Tax -16 0 -405 -194 -2,997 -280 -8 11.25%
  YoY % 0.00% 0.00% -108.22% 93.51% -970.48% -3,400.00% -
  Horiz. % 200.00% -0.00% 5,066.68% 2,433.34% 37,466.66% 3,500.00% 100.00%
NP -3,541 -2,828 1,654 -2,596 1,648 -3,101 -6,149 -8.13%
  YoY % -25.22% -270.91% 163.74% -257.52% 153.14% 49.57% -
  Horiz. % 57.59% 45.99% -26.91% 42.22% -26.80% 50.43% 100.00%
NP to SH -3,541 -2,828 1,654 -2,596 1,648 -3,101 -6,149 -8.13%
  YoY % -25.22% -270.91% 163.74% -257.52% 153.14% 49.57% -
  Horiz. % 57.59% 45.99% -26.91% 42.22% -26.80% 50.43% 100.00%
Tax Rate - % - % 19.68 % - % 64.52 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30.50% 0.00% 100.00% - -
Total Cost 14,491 22,897 8,758 43,973 25,838 15,337 20,029 -4.85%
  YoY % -36.71% 161.42% -80.08% 70.18% 68.47% -23.43% -
  Horiz. % 72.35% 114.32% 43.73% 219.54% 129.00% 76.57% 100.00%
Net Worth 209,684 172,822 170,637 66,928 67,418 10,380 26,404 37.52%
  YoY % 21.33% 1.28% 154.96% -0.73% 549.47% -60.69% -
  Horiz. % 794.12% 654.52% 646.24% 253.47% 255.33% 39.31% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 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
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 209,684 172,822 170,637 66,928 67,418 10,380 26,404 37.52%
  YoY % 21.33% 1.28% 154.96% -0.73% 549.47% -60.69% -
  Horiz. % 794.12% 654.52% 646.24% 253.47% 255.33% 39.31% 100.00%
NOSH 1,397,894 785,555 775,624 304,218 280,909 38,446 44,007 70.19%
  YoY % 77.95% 1.28% 154.96% 8.30% 630.65% -12.64% -
  Horiz. % 3,176.48% 1,785.04% 1,762.48% 691.29% 638.32% 87.36% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -32.34 % -14.09 % 15.89 % -6.27 % 6.00 % -25.35 % -44.30 % -4.72%
  YoY % -129.52% -188.67% 353.43% -204.50% 123.67% 42.78% -
  Horiz. % 73.00% 31.81% -35.87% 14.15% -13.54% 57.22% 100.00%
ROE -1.69 % -1.64 % 0.97 % -3.88 % 2.44 % -29.88 % -23.29 % -33.19%
  YoY % -3.05% -269.07% 125.00% -259.02% 108.17% -28.30% -
  Horiz. % 7.26% 7.04% -4.16% 16.66% -10.48% 128.30% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.78 2.55 1.34 13.60 9.78 31.83 31.54 -43.38%
  YoY % -69.41% 90.30% -90.15% 39.06% -69.27% 0.92% -
  Horiz. % 2.47% 8.08% 4.25% 43.12% 31.01% 100.92% 100.00%
EPS -0.25 -0.36 0.21 0.85 0.59 -8.07 -13.97 -46.13%
  YoY % 30.56% -271.43% -75.29% 44.07% 107.31% 42.23% -
  Horiz. % 1.79% 2.58% -1.50% -6.08% -4.22% 57.77% 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 0.2200 0.2400 0.2700 0.6000 -19.20%
  YoY % -31.82% 0.00% 0.00% -8.33% -11.11% -55.00% -
  Horiz. % 25.00% 36.67% 36.67% 36.67% 40.00% 45.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.84 1.53 0.80 3.16 2.10 0.94 1.06 -3.51%
  YoY % -45.10% 91.25% -74.68% 50.48% 123.40% -11.32% -
  Horiz. % 79.25% 144.34% 75.47% 298.11% 198.11% 88.68% 100.00%
EPS -0.27 -0.22 0.13 -0.20 0.13 -0.24 -0.47 -8.17%
  YoY % -22.73% -269.23% 165.00% -253.85% 154.17% 48.94% -
  Horiz. % 57.45% 46.81% -27.66% 42.55% -27.66% 51.06% 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 0.1603 0.1321 0.1304 0.0512 0.0515 0.0079 0.0202 37.50%
  YoY % 21.35% 1.30% 154.69% -0.58% 551.90% -60.89% -
  Horiz. % 793.56% 653.96% 645.54% 253.47% 254.95% 39.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0550 0.1300 0.1500 0.1300 0.1000 0.1200 0.2200 -
P/RPS 7.02 5.09 11.17 0.96 1.02 0.38 0.70 42.54%
  YoY % 37.92% -54.43% 1,063.54% -5.88% 168.42% -45.71% -
  Horiz. % 1,002.86% 727.14% 1,595.71% 137.14% 145.71% 54.29% 100.00%
P/EPS -21.71 -36.11 70.31 -15.23 17.05 -1.49 -1.57 49.76%
  YoY % 39.88% -151.36% 561.65% -189.33% 1,244.30% 5.10% -
  Horiz. % 1,382.80% 2,300.00% -4,478.34% 970.06% -1,085.99% 94.90% 100.00%
EY -4.61 -2.77 1.42 -6.56 5.87 -67.22 -63.52 -33.19%
  YoY % -66.43% -295.07% 121.65% -211.75% 108.73% -5.82% -
  Horiz. % 7.26% 4.36% -2.24% 10.33% -9.24% 105.82% 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 0.37 0.59 0.68 0.59 0.42 0.44 0.37 -
  YoY % -37.29% -13.24% 15.25% 40.48% -4.55% 18.92% -
  Horiz. % 100.00% 159.46% 183.78% 159.46% 113.51% 118.92% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 -
Price 0.0550 0.1150 0.1400 0.4100 0.1300 0.1600 0.2200 -
P/RPS 7.02 4.50 10.43 3.01 1.33 0.50 0.70 42.54%
  YoY % 56.00% -56.86% 246.51% 126.32% 166.00% -28.57% -
  Horiz. % 1,002.86% 642.86% 1,490.00% 430.00% 190.00% 71.43% 100.00%
P/EPS -21.71 -31.94 65.63 -48.05 22.16 -1.98 -1.57 49.76%
  YoY % 32.03% -148.67% 236.59% -316.83% 1,219.19% -26.11% -
  Horiz. % 1,382.80% 2,034.39% -4,180.25% 3,060.51% -1,411.46% 126.11% 100.00%
EY -4.61 -3.13 1.52 -2.08 4.51 -50.42 -63.52 -33.19%
  YoY % -47.28% -305.92% 173.08% -146.12% 108.94% 20.62% -
  Horiz. % 7.26% 4.93% -2.39% 3.27% -7.10% 79.38% 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 0.37 0.52 0.64 1.86 0.54 0.59 0.37 -
  YoY % -28.85% -18.75% -65.59% 244.44% -8.47% 59.46% -
  Horiz. % 100.00% 140.54% 172.97% 502.70% 145.95% 159.46% 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.
 


 

291  235  510  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.19-0.025 
 PERDANA-PR 0.015-0.005 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 KNM-WB 0.035-0.01 
 XDL 0.11+0.005 
 FGV 1.46+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers