Highlights

[TIGER] YoY Annualized Quarter Result on 2015-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -141.21%    YoY -     41.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Revenue 16,989 10,756 9,170 13,202 29,738 9,576 49,110 -14.07%
  YoY % 57.95% 17.30% -30.54% -55.61% 210.55% -80.50% -
  Horiz. % 34.59% 21.90% 18.67% 26.88% 60.55% 19.50% 100.00%
PBT 36 440 -936 -1,022 -1,754 2,876 2,088 -44.00%
  YoY % -91.82% 147.01% 8.41% 41.73% -160.99% 37.74% -
  Horiz. % 1.72% 21.07% -44.83% -48.95% -84.00% 137.74% 100.00%
Tax -1 176 0 0 0 -608 -238 -54.23%
  YoY % -100.57% 0.00% 0.00% 0.00% 0.00% -155.46% -
  Horiz. % 0.42% -73.95% -0.00% -0.00% -0.00% 255.46% 100.00%
NP 35 616 -936 -1,022 -1,754 2,268 1,850 -43.25%
  YoY % -94.32% 165.81% 8.41% 41.73% -177.34% 22.59% -
  Horiz. % 1.89% 33.30% -50.59% -55.24% -94.81% 122.59% 100.00%
NP to SH 35 616 -936 -1,022 -1,754 2,268 1,850 -43.25%
  YoY % -94.32% 165.81% 8.41% 41.73% -177.34% 22.59% -
  Horiz. % 1.89% 33.30% -50.59% -55.24% -94.81% 122.59% 100.00%
Tax Rate 2.78 % -40.00 % - % - % - % 21.14 % 11.40 % -18.25%
  YoY % 106.95% 0.00% 0.00% 0.00% 0.00% 85.44% -
  Horiz. % 24.39% -350.88% 0.00% 0.00% 0.00% 185.44% 100.00%
Total Cost 16,954 10,140 10,106 14,224 31,492 7,308 47,260 -13.62%
  YoY % 67.20% 0.34% -28.95% -54.83% 330.93% -84.54% -
  Horiz. % 35.87% 21.46% 21.38% 30.10% 66.64% 15.46% 100.00%
Net Worth 302,007 231,304 208,590 187,366 175,399 166,319 70,916 22.99%
  YoY % 30.57% 10.89% 11.33% 6.82% 5.46% 134.53% -
  Horiz. % 425.86% 326.16% 294.13% 264.21% 247.33% 234.53% 100.00%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 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
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Net Worth 302,007 231,304 208,590 187,366 175,399 166,319 70,916 22.99%
  YoY % 30.57% 10.89% 11.33% 6.82% 5.46% 134.53% -
  Horiz. % 425.86% 326.16% 294.13% 264.21% 247.33% 234.53% 100.00%
NOSH 888,257 1,652,178 1,390,600 851,666 797,272 755,999 308,333 16.31%
  YoY % -46.24% 18.81% 63.28% 6.82% 5.46% 145.19% -
  Horiz. % 288.08% 535.84% 451.01% 276.22% 258.57% 245.19% 100.00%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
NP Margin 0.21 % 5.73 % -10.21 % -7.74 % -5.90 % 23.68 % 3.77 % -33.79%
  YoY % -96.34% 156.12% -31.91% -31.19% -124.92% 528.12% -
  Horiz. % 5.57% 151.99% -270.82% -205.31% -156.50% 628.12% 100.00%
ROE 0.01 % 0.27 % -0.45 % -0.55 % -1.00 % 1.36 % 2.61 % -54.82%
  YoY % -96.30% 160.00% 18.18% 45.00% -173.53% -47.89% -
  Horiz. % 0.38% 10.34% -17.24% -21.07% -38.31% 52.11% 100.00%
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 1.91 0.65 0.66 1.55 3.73 1.27 15.93 -26.13%
  YoY % 193.85% -1.52% -57.42% -58.45% 193.70% -92.03% -
  Horiz. % 11.99% 4.08% 4.14% 9.73% 23.41% 7.97% 100.00%
EPS 0.00 0.04 -0.06 0.12 -0.22 0.30 0.60 -
  YoY % 0.00% 166.67% -150.00% 154.55% -173.33% -50.00% -
  Horiz. % 0.00% 6.67% -10.00% 20.00% -36.67% 50.00% 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 0.3400 0.1400 0.1500 0.2200 0.2200 0.2200 0.2300 5.74%
  YoY % 142.86% -6.67% -31.82% 0.00% 0.00% -4.35% -
  Horiz. % 147.83% 60.87% 65.22% 95.65% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 1.16 0.73 0.62 0.90 2.02 0.65 3.34 -14.02%
  YoY % 58.90% 17.74% -31.11% -55.45% 210.77% -80.54% -
  Horiz. % 34.73% 21.86% 18.56% 26.95% 60.48% 19.46% 100.00%
EPS 0.00 0.04 -0.06 -0.07 -0.12 0.15 0.13 -
  YoY % 0.00% 166.67% 14.29% 41.67% -180.00% 15.38% -
  Horiz. % 0.00% 30.77% -46.15% -53.85% -92.31% 115.38% 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 0.2056 0.1575 0.1420 0.1276 0.1194 0.1132 0.0483 22.98%
  YoY % 30.54% 10.92% 11.29% 6.87% 5.48% 134.37% -
  Horiz. % 425.67% 326.09% 294.00% 264.18% 247.20% 234.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 -
Price 0.0550 0.0400 0.0450 0.0900 0.1300 0.1400 0.1400 -
P/RPS 2.88 6.14 6.82 5.81 3.49 11.05 0.88 18.45%
  YoY % -53.09% -9.97% 17.38% 66.48% -68.42% 1,155.68% -
  Horiz. % 327.27% 697.73% 775.00% 660.23% 396.59% 1,255.68% 100.00%
P/EPS 1,395.83 107.28 -66.86 -75.00 -59.09 46.67 23.33 79.37%
  YoY % 1,201.11% 260.45% 10.85% -26.93% -226.61% 100.04% -
  Horiz. % 5,982.98% 459.84% -286.58% -321.47% -253.28% 200.04% 100.00%
EY 0.07 0.93 -1.50 -1.33 -1.69 2.14 4.29 -44.44%
  YoY % -92.47% 162.00% -12.78% 21.30% -178.97% -50.12% -
  Horiz. % 1.63% 21.68% -34.97% -31.00% -39.39% 49.88% 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 0.16 0.29 0.30 0.41 0.59 0.64 0.61 -17.40%
  YoY % -44.83% -3.33% -26.83% -30.51% -7.81% 4.92% -
  Horiz. % 26.23% 47.54% 49.18% 67.21% 96.72% 104.92% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 27/08/19 27/02/18 - 26/02/16 26/02/15 26/02/14 29/08/12 -
Price 0.0550 0.0450 0.0400 0.0500 0.1300 0.1500 0.1300 -
P/RPS 2.88 6.91 6.07 3.23 3.49 11.84 0.82 19.65%
  YoY % -58.32% 13.84% 87.93% -7.45% -70.52% 1,343.90% -
  Horiz. % 351.22% 842.68% 740.24% 393.90% 425.61% 1,443.90% 100.00%
P/EPS 1,395.83 120.69 -59.43 -41.67 -59.09 50.00 21.67 81.27%
  YoY % 1,056.54% 303.08% -42.62% 29.48% -218.18% 130.73% -
  Horiz. % 6,441.30% 556.95% -274.25% -192.29% -272.68% 230.73% 100.00%
EY 0.07 0.83 -1.68 -2.40 -1.69 2.00 4.62 -45.02%
  YoY % -91.57% 149.40% 30.00% -42.01% -184.50% -56.71% -
  Horiz. % 1.52% 17.97% -36.36% -51.95% -36.58% 43.29% 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 0.16 0.32 0.27 0.23 0.59 0.68 0.57 -16.59%
  YoY % -50.00% 18.52% 17.39% -61.02% -13.24% 19.30% -
  Horiz. % 28.07% 56.14% 47.37% 40.35% 103.51% 119.30% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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