Highlights

[TIGER] YoY Annualized Quarter Result on 2014-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     36.72%    YoY -     -177.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 10,756 9,170 13,202 29,738 9,576 49,110 27,436 -13.40%
  YoY % 17.30% -30.54% -55.61% 210.55% -80.50% 79.00% -
  Horiz. % 39.20% 33.42% 48.12% 108.39% 34.90% 179.00% 100.00%
PBT 440 -936 -1,022 -1,754 2,876 2,088 3,940 -28.59%
  YoY % 147.01% 8.41% 41.73% -160.99% 37.74% -47.01% -
  Horiz. % 11.17% -23.76% -25.94% -44.52% 72.99% 52.99% 100.00%
Tax 176 0 0 0 -608 -238 -2,618 -
  YoY % 0.00% 0.00% 0.00% 0.00% -155.46% 90.91% -
  Horiz. % -6.72% -0.00% -0.00% -0.00% 23.22% 9.09% 100.00%
NP 616 -936 -1,022 -1,754 2,268 1,850 1,322 -11.07%
  YoY % 165.81% 8.41% 41.73% -177.34% 22.59% 39.94% -
  Horiz. % 46.60% -70.80% -77.31% -132.68% 171.56% 139.94% 100.00%
NP to SH 616 -936 -1,022 -1,754 2,268 1,850 1,322 -11.07%
  YoY % 165.81% 8.41% 41.73% -177.34% 22.59% 39.94% -
  Horiz. % 46.60% -70.80% -77.31% -132.68% 171.56% 139.94% 100.00%
Tax Rate -40.00 % - % - % - % 21.14 % 11.40 % 66.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 85.44% -82.84% -
  Horiz. % -60.20% 0.00% 0.00% 0.00% 31.81% 17.16% 100.00%
Total Cost 10,140 10,106 14,224 31,492 7,308 47,260 26,114 -13.53%
  YoY % 0.34% -28.95% -54.83% 330.93% -84.54% 80.98% -
  Horiz. % 38.83% 38.70% 54.47% 120.59% 27.98% 180.98% 100.00%
Net Worth 231,304 208,590 187,366 175,399 166,319 70,916 46,658 27.88%
  YoY % 10.89% 11.33% 6.82% 5.46% 134.53% 51.99% -
  Horiz. % 495.74% 447.05% 401.57% 375.92% 356.46% 151.99% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Net Worth 231,304 208,590 187,366 175,399 166,319 70,916 46,658 27.88%
  YoY % 10.89% 11.33% 6.82% 5.46% 134.53% 51.99% -
  Horiz. % 495.74% 447.05% 401.57% 375.92% 356.46% 151.99% 100.00%
NOSH 1,652,178 1,390,600 851,666 797,272 755,999 308,333 194,411 38.92%
  YoY % 18.81% 63.28% 6.82% 5.46% 145.19% 58.60% -
  Horiz. % 849.83% 715.29% 438.07% 410.09% 388.87% 158.60% 100.00%
Ratio Analysis
31/09/18 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
NP Margin 5.73 % -10.21 % -7.74 % -5.90 % 23.68 % 3.77 % 4.82 % 2.69%
  YoY % 156.12% -31.91% -31.19% -124.92% 528.12% -21.78% -
  Horiz. % 118.88% -211.83% -160.58% -122.41% 491.29% 78.22% 100.00%
ROE 0.27 % -0.45 % -0.55 % -1.00 % 1.36 % 2.61 % 2.83 % -30.30%
  YoY % 160.00% 18.18% 45.00% -173.53% -47.89% -7.77% -
  Horiz. % 9.54% -15.90% -19.43% -35.34% 48.06% 92.23% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.65 0.66 1.55 3.73 1.27 15.93 14.11 -37.67%
  YoY % -1.52% -57.42% -58.45% 193.70% -92.03% 12.90% -
  Horiz. % 4.61% 4.68% 10.99% 26.44% 9.00% 112.90% 100.00%
EPS 0.04 -0.06 0.12 -0.22 0.30 0.60 0.68 -35.29%
  YoY % 166.67% -150.00% 154.55% -173.33% -50.00% -11.76% -
  Horiz. % 5.88% -8.82% 17.65% -32.35% 44.12% 88.24% 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 0.1400 0.1500 0.2200 0.2200 0.2200 0.2300 0.2400 -7.95%
  YoY % -6.67% -31.82% 0.00% 0.00% -4.35% -4.17% -
  Horiz. % 58.33% 62.50% 91.67% 91.67% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.82 0.70 1.01 2.27 0.73 3.75 2.10 -13.45%
  YoY % 17.14% -30.69% -55.51% 210.96% -80.53% 78.57% -
  Horiz. % 39.05% 33.33% 48.10% 108.10% 34.76% 178.57% 100.00%
EPS 0.05 -0.07 -0.08 -0.13 0.17 0.14 0.10 -10.10%
  YoY % 171.43% 12.50% 38.46% -176.47% 21.43% 40.00% -
  Horiz. % 50.00% -70.00% -80.00% -130.00% 170.00% 140.00% 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 0.1768 0.1594 0.1432 0.1341 0.1271 0.0542 0.0357 27.86%
  YoY % 10.92% 11.31% 6.79% 5.51% 134.50% 51.82% -
  Horiz. % 495.24% 446.50% 401.12% 375.63% 356.02% 151.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 -
Price 0.0400 0.0450 0.0900 0.1300 0.1400 0.1400 0.1400 -
P/RPS 6.14 6.82 5.81 3.49 11.05 0.88 0.99 32.36%
  YoY % -9.97% 17.38% 66.48% -68.42% 1,155.68% -11.11% -
  Horiz. % 620.20% 688.89% 586.87% 352.53% 1,116.16% 88.89% 100.00%
P/EPS 107.28 -66.86 -75.00 -59.09 46.67 23.33 20.59 28.86%
  YoY % 260.45% 10.85% -26.93% -226.61% 100.04% 13.31% -
  Horiz. % 521.03% -324.72% -364.25% -286.98% 226.66% 113.31% 100.00%
EY 0.93 -1.50 -1.33 -1.69 2.14 4.29 4.86 -22.43%
  YoY % 162.00% -12.78% 21.30% -178.97% -50.12% -11.73% -
  Horiz. % 19.14% -30.86% -27.37% -34.77% 44.03% 88.27% 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 0.29 0.30 0.41 0.59 0.64 0.61 0.58 -10.10%
  YoY % -3.33% -26.83% -30.51% -7.81% 4.92% 5.17% -
  Horiz. % 50.00% 51.72% 70.69% 101.72% 110.34% 105.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 27/02/18 - 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 -
Price 0.0450 0.0400 0.0500 0.1300 0.1500 0.1300 0.1300 -
P/RPS 6.91 6.07 3.23 3.49 11.84 0.82 0.92 36.31%
  YoY % 13.84% 87.93% -7.45% -70.52% 1,343.90% -10.87% -
  Horiz. % 751.09% 659.78% 351.09% 379.35% 1,286.96% 89.13% 100.00%
P/EPS 120.69 -59.43 -41.67 -59.09 50.00 21.67 19.12 32.72%
  YoY % 303.08% -42.62% 29.48% -218.18% 130.73% 13.34% -
  Horiz. % 631.22% -310.83% -217.94% -309.05% 261.51% 113.34% 100.00%
EY 0.83 -1.68 -2.40 -1.69 2.00 4.62 5.23 -24.63%
  YoY % 149.40% 30.00% -42.01% -184.50% -56.71% -11.66% -
  Horiz. % 15.87% -32.12% -45.89% -32.31% 38.24% 88.34% 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 0.32 0.27 0.23 0.59 0.68 0.57 0.54 -7.72%
  YoY % 18.52% 17.39% -61.02% -13.24% 19.30% 5.56% -
  Horiz. % 59.26% 50.00% 42.59% 109.26% 125.93% 105.56% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers