Highlights

[TIGER] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -73.25%    YoY -     -173.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,118 38,140 10,655 11 23,964 57,473 62,205 -9.52%
  YoY % -10.55% 257.95% 96,763.63% -99.95% -58.30% -7.61% -
  Horiz. % 54.85% 61.31% 17.13% 0.02% 38.52% 92.39% 100.00%
PBT -1,540 6,047 -7,192 -9,932 -2,183 1,847 332 -
  YoY % -125.47% 184.08% 27.59% -354.97% -218.19% 456.33% -
  Horiz. % -463.86% 1,821.39% -2,166.27% -2,991.57% -657.53% 556.33% 100.00%
Tax -167 -4,515 -368 -701 -1,762 -950 -71 15.31%
  YoY % 96.30% -1,126.90% 47.50% 60.22% -85.47% -1,238.03% -
  Horiz. % 235.21% 6,359.15% 518.31% 987.32% 2,481.69% 1,338.03% 100.00%
NP -1,707 1,532 -7,560 -10,633 -3,945 897 261 -
  YoY % -211.42% 120.26% 28.90% -169.53% -539.80% 243.68% -
  Horiz. % -654.02% 586.97% -2,896.55% -4,073.95% -1,511.49% 343.68% 100.00%
NP to SH -1,707 1,532 -7,560 -10,654 -3,894 897 261 -
  YoY % -211.42% 120.26% 29.04% -173.60% -534.11% 243.68% -
  Horiz. % -654.02% 586.97% -2,896.55% -4,081.99% -1,491.95% 343.68% 100.00%
Tax Rate - % 74.67 % - % - % - % 51.43 % 21.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 140.44% -
  Horiz. % 0.00% 349.09% 0.00% 0.00% 0.00% 240.44% 100.00%
Total Cost 35,825 36,608 18,215 10,644 27,909 56,576 61,944 -8.71%
  YoY % -2.14% 100.98% 71.13% -61.86% -50.67% -8.67% -
  Horiz. % 57.83% 59.10% 29.41% 17.18% 45.06% 91.33% 100.00%
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.49%
  YoY % 19.63% 726.48% -63.08% -27.80% -11.08% 1.32% -
  Horiz. % 237.46% 198.50% 24.02% 65.05% 90.09% 101.32% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.49%
  YoY % 19.63% 726.48% -63.08% -27.80% -11.08% 1.32% -
  Horiz. % 237.46% 198.50% 24.02% 65.05% 90.09% 101.32% 100.00%
NOSH 363,191 303,600 35,203 44,005 44,016 43,970 43,939 42.15%
  YoY % 19.63% 762.42% -20.00% -0.03% 0.10% 0.07% -
  Horiz. % 826.57% 690.95% 80.12% 100.15% 100.18% 100.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.00 % 4.02 % -70.95 % -96,663.63 % -16.46 % 1.56 % 0.42 % -
  YoY % -224.38% 105.67% 99.93% -587,163.94% -1,155.13% 271.43% -
  Horiz. % -1,190.48% 957.14% -16,892.86% -23,015,152.00% -3,919.05% 371.43% 100.00%
ROE -2.04 % 2.19 % -89.48 % -46.56 % -12.29 % 2.52 % 0.74 % -
  YoY % -193.15% 102.45% -92.18% -278.84% -587.70% 240.54% -
  Horiz. % -275.68% 295.95% -12,091.89% -6,291.89% -1,660.81% 340.54% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.39 12.56 30.27 0.02 54.44 130.71 141.57 -36.35%
  YoY % -25.24% -58.51% 151,250.00% -99.96% -58.35% -7.67% -
  Horiz. % 6.63% 8.87% 21.38% 0.01% 38.45% 92.33% 100.00%
EPS -0.47 0.50 -4.11 -24.21 -4.53 2.04 0.59 -
  YoY % -194.00% 112.17% 83.02% -434.44% -322.06% 245.76% -
  Horiz. % -79.66% 84.75% -696.61% -4,103.39% -767.80% 345.76% 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 0.2300 0.2300 0.2400 0.5200 0.7200 0.8106 0.8006 -18.75%
  YoY % 0.00% -4.17% -53.85% -27.78% -11.18% 1.25% -
  Horiz. % 28.73% 28.73% 29.98% 64.95% 89.93% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.61 2.91 0.81 0.00 1.83 4.39 4.75 -9.49%
  YoY % -10.31% 259.26% 0.00% 0.00% -58.31% -7.58% -
  Horiz. % 54.95% 61.26% 17.05% 0.00% 38.53% 92.42% 100.00%
EPS -0.13 0.12 -0.58 -0.81 -0.30 0.07 0.02 -
  YoY % -208.33% 120.69% 28.40% -170.00% -528.57% 250.00% -
  Horiz. % -650.00% 600.00% -2,900.00% -4,050.00% -1,500.00% 350.00% 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 0.0638 0.0534 0.0065 0.0175 0.0242 0.0272 0.0269 15.47%
  YoY % 19.48% 721.54% -62.86% -27.69% -11.03% 1.12% -
  Horiz. % 237.17% 198.51% 24.16% 65.06% 89.96% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3100 0.1200 0.1400 0.2800 0.2400 0.6000 0.5400 -
P/RPS 3.30 0.96 0.46 1,120.13 0.44 0.46 0.38 43.32%
  YoY % 243.75% 108.70% -99.96% 254,475.03% -4.35% 21.05% -
  Horiz. % 868.42% 252.63% 121.05% 294,771.06% 115.79% 121.05% 100.00%
P/EPS -65.96 23.78 -0.65 -1.16 -2.71 29.41 90.91 -
  YoY % -377.38% 3,758.46% 43.97% 57.20% -109.21% -67.65% -
  Horiz. % -72.56% 26.16% -0.71% -1.28% -2.98% 32.35% 100.00%
EY -1.52 4.21 -153.39 -86.47 -36.86 3.40 1.10 -
  YoY % -136.10% 102.74% -77.39% -134.59% -1,184.12% 209.09% -
  Horiz. % -138.18% 382.73% -13,944.54% -7,860.91% -3,350.91% 309.09% 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 1.35 0.52 0.58 0.54 0.33 0.74 0.67 12.37%
  YoY % 159.62% -10.34% 7.41% 63.64% -55.41% 10.45% -
  Horiz. % 201.49% 77.61% 86.57% 80.60% 49.25% 110.45% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2350 0.1400 0.1600 0.2200 0.2900 0.6000 0.6600 -
P/RPS 2.50 1.11 0.53 880.10 0.53 0.46 0.47 32.09%
  YoY % 125.23% 109.43% -99.94% 165,956.61% 15.22% -2.13% -
  Horiz. % 531.91% 236.17% 112.77% 187,255.31% 112.77% 97.87% 100.00%
P/EPS -50.00 27.74 -0.75 -0.91 -3.28 29.41 111.11 -
  YoY % -280.25% 3,798.67% 17.58% 72.26% -111.15% -73.53% -
  Horiz. % -45.00% 24.97% -0.68% -0.82% -2.95% 26.47% 100.00%
EY -2.00 3.60 -134.22 -110.05 -30.51 3.40 0.90 -
  YoY % -155.56% 102.68% -21.96% -260.70% -997.35% 277.78% -
  Horiz. % -222.22% 400.00% -14,913.33% -12,227.78% -3,390.00% 377.78% 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 1.02 0.61 0.67 0.42 0.40 0.74 0.82 3.70%
  YoY % 67.21% -8.96% 59.52% 5.00% -45.95% -9.76% -
  Horiz. % 124.39% 74.39% 81.71% 51.22% 48.78% 90.24% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers