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 - 1,438,460
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.05 0.88 2.30 2.37 2.65 0.74 0.00 -
  YoY % 19.32% -61.74% -2.95% -10.57% 258.11% 0.00% -
  Horiz. % 141.89% 118.92% 310.81% 320.27% 358.11% 100.00% -
EPS -0.14 0.01 0.16 -0.12 0.11 -0.53 -0.74 -26.13%
  YoY % -1,500.00% -93.75% 233.33% -209.09% 120.75% 28.38% -
  Horiz. % 18.92% -1.35% -21.62% 16.22% -14.86% 71.62% 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 0.1255 0.1009 0.0645 0.0581 0.0485 0.0059 0.0159 45.61%
  YoY % 24.38% 56.43% 11.02% 19.79% 722.03% -62.89% -
  Horiz. % 789.31% 634.59% 405.66% 365.41% 305.03% 37.11% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers