Highlights

[TIGER] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     34.24%    YoY -     -211.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,142 12,589 33,136 34,118 38,140 10,655 11 272.25%
  YoY % 20.28% -62.01% -2.88% -10.55% 257.95% 96,763.63% -
  Horiz. % 137,654.55% 114,445.46% 301,236.34% 310,163.66% 346,727.28% 96,863.63% 100.00%
PBT -36 -1,388 13,312 -1,540 6,047 -7,192 -9,932 -64.02%
  YoY % 97.41% -110.43% 964.42% -125.47% 184.08% 27.59% -
  Horiz. % 0.36% 13.98% -134.03% 15.51% -60.88% 72.41% 100.00%
Tax -2,015 1,517 -11,069 -167 -4,515 -368 -701 21.17%
  YoY % -232.83% 113.70% -6,528.14% 96.30% -1,126.90% 47.50% -
  Horiz. % 287.45% -216.41% 1,579.03% 23.82% 644.08% 52.50% 100.00%
NP -2,051 129 2,243 -1,707 1,532 -7,560 -10,633 -25.86%
  YoY % -1,689.92% -94.25% 231.40% -211.42% 120.26% 28.90% -
  Horiz. % 19.29% -1.21% -21.09% 16.05% -14.41% 71.10% 100.00%
NP to SH -2,051 129 2,243 -1,707 1,532 -7,560 -10,654 -25.89%
  YoY % -1,689.92% -94.25% 231.40% -211.42% 120.26% 29.04% -
  Horiz. % 19.25% -1.21% -21.05% 16.02% -14.38% 70.96% 100.00%
Tax Rate - % - % 83.15 % - % 74.67 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.36% 0.00% 100.00% - -
Total Cost 17,193 12,460 30,893 35,825 36,608 18,215 10,644 9.11%
  YoY % 37.99% -59.67% -13.77% -2.14% 100.98% 71.13% -
  Horiz. % 161.53% 117.06% 290.24% 336.57% 343.93% 171.13% 100.00%
Net Worth 180,487 145,200 92,813 83,534 69,828 8,448 22,882 45.59%
  YoY % 24.30% 56.44% 11.11% 19.63% 726.48% -63.08% -
  Horiz. % 788.75% 634.54% 405.61% 365.05% 305.16% 36.92% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 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
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 180,487 145,200 92,813 83,534 69,828 8,448 22,882 45.59%
  YoY % 24.30% 56.44% 11.11% 19.63% 726.48% -63.08% -
  Horiz. % 788.75% 634.54% 405.61% 365.05% 305.16% 36.92% 100.00%
NOSH 820,400 660,000 382,526 363,191 303,600 35,203 44,005 70.24%
  YoY % 24.30% 72.54% 5.32% 19.63% 762.42% -20.00% -
  Horiz. % 1,864.32% 1,499.82% 869.28% 825.34% 689.92% 80.00% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -13.55 % 1.02 % 6.77 % -5.00 % 4.02 % -70.95 % -96,663.63 % -80.08%
  YoY % -1,428.43% -84.93% 235.40% -224.38% 105.67% 99.93% -
  Horiz. % 0.01% -0.00% -0.01% 0.01% -0.00% 0.07% 100.00%
ROE -1.14 % 0.09 % 2.42 % -2.04 % 2.19 % -89.48 % -46.56 % -49.07%
  YoY % -1,366.67% -96.28% 218.63% -193.15% 102.45% -92.18% -
  Horiz. % 2.45% -0.19% -5.20% 4.38% -4.70% 192.18% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.85 1.91 8.57 9.39 12.56 30.27 0.02 127.81%
  YoY % -3.14% -77.71% -8.73% -25.24% -58.51% 151,250.00% -
  Horiz. % 9,250.00% 9,550.00% 42,850.00% 46,950.00% 62,800.01% 151,350.00% 100.00%
EPS -0.25 0.02 0.58 -0.47 0.50 -4.11 -24.21 -56.47%
  YoY % -1,350.00% -96.55% 223.40% -194.00% 112.17% 83.02% -
  Horiz. % 1.03% -0.08% -2.40% 1.94% -2.07% 16.98% 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 0.2300 0.2300 0.2400 0.5200 -14.48%
  YoY % 0.00% -8.33% 4.35% 0.00% -4.17% -53.85% -
  Horiz. % 42.31% 42.31% 46.15% 44.23% 44.23% 46.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.03 0.86 2.26 2.32 2.60 0.73 0.00 -
  YoY % 19.77% -61.95% -2.59% -10.77% 256.16% 0.00% -
  Horiz. % 141.10% 117.81% 309.59% 317.81% 356.16% 100.00% -
EPS -0.14 0.01 0.15 -0.12 0.10 -0.51 -0.73 -25.94%
  YoY % -1,500.00% -93.33% 225.00% -220.00% 119.61% 30.14% -
  Horiz. % 19.18% -1.37% -20.55% 16.44% -13.70% 69.86% 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 0.1229 0.0989 0.0632 0.0569 0.0475 0.0058 0.0156 45.56%
  YoY % 24.27% 56.49% 11.07% 19.79% 718.97% -62.82% -
  Horiz. % 787.82% 633.97% 405.13% 364.74% 304.49% 37.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1050 0.1400 0.2250 0.3100 0.1200 0.1400 0.2800 -
P/RPS 5.69 7.34 2.63 3.30 0.96 0.46 1,120.13 -61.74%
  YoY % -22.48% 179.09% -20.30% 243.75% 108.70% -99.96% -
  Horiz. % 0.51% 0.66% 0.23% 0.29% 0.09% 0.04% 100.00%
P/EPS -42.00 716.28 38.79 -65.96 23.78 -0.65 -1.16 92.08%
  YoY % -105.86% 1,746.56% 158.81% -377.38% 3,758.46% 43.97% -
  Horiz. % 3,620.69% -61,748.28% -3,343.97% 5,686.21% -2,050.00% 56.03% 100.00%
EY -2.38 0.14 2.58 -1.52 4.21 -153.39 -86.47 -47.97%
  YoY % -1,800.00% -94.57% 269.74% -136.10% 102.74% -77.39% -
  Horiz. % 2.75% -0.16% -2.98% 1.76% -4.87% 177.39% 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 0.48 0.64 0.94 1.35 0.52 0.58 0.54 -2.12%
  YoY % -25.00% -31.91% -30.37% 159.62% -10.34% 7.41% -
  Horiz. % 88.89% 118.52% 174.07% 250.00% 96.30% 107.41% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.0950 0.1450 0.2200 0.2350 0.1400 0.1600 0.2200 -
P/RPS 5.15 7.60 2.57 2.50 1.11 0.53 880.10 -60.74%
  YoY % -32.24% 195.72% 2.80% 125.23% 109.43% -99.94% -
  Horiz. % 0.59% 0.86% 0.29% 0.28% 0.13% 0.06% 100.00%
P/EPS -38.00 741.86 37.93 -50.00 27.74 -0.75 -0.91 97.13%
  YoY % -105.12% 1,855.87% 175.86% -280.25% 3,798.67% 17.58% -
  Horiz. % 4,175.82% -81,523.07% -4,168.13% 5,494.51% -3,048.35% 82.42% 100.00%
EY -2.63 0.13 2.64 -2.00 3.60 -134.22 -110.05 -49.29%
  YoY % -2,123.08% -95.08% 232.00% -155.56% 102.68% -21.96% -
  Horiz. % 2.39% -0.12% -2.40% 1.82% -3.27% 121.96% 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 0.43 0.66 0.92 1.02 0.61 0.67 0.42 0.43%
  YoY % -34.85% -28.26% -9.80% 67.21% -8.96% 59.52% -
  Horiz. % 102.38% 157.14% 219.05% 242.86% 145.24% 159.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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