Highlights

[TIGER] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -1.80%    YoY -     -377.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 41,780 26,804 8,332 1,732 32,620 63,376 48,404 -2.42%
  YoY % 55.87% 221.70% 381.06% -94.69% -48.53% 30.93% -
  Horiz. % 86.32% 55.38% 17.21% 3.58% 67.39% 130.93% 100.00%
PBT 2,444 1,480 2,628 -3,704 3,116 5,320 -44 -
  YoY % 65.14% -43.68% 170.95% -218.87% -41.43% 12,190.91% -
  Horiz. % -5,554.55% -3,363.64% -5,972.73% 8,418.18% -7,081.82% -12,090.91% 100.00%
Tax -496 -988 -792 -260 -1,288 -1,604 -460 1.26%
  YoY % 49.80% -24.75% -204.62% 79.81% 19.70% -248.70% -
  Horiz. % 107.83% 214.78% 172.17% 56.52% 280.00% 348.70% 100.00%
NP 1,948 492 1,836 -3,964 1,828 3,716 -504 -
  YoY % 295.93% -73.20% 146.32% -316.85% -50.81% 837.30% -
  Horiz. % -386.51% -97.62% -364.29% 786.51% -362.70% -737.30% 100.00%
NP to SH 1,948 492 1,836 -3,964 1,428 3,720 -504 -
  YoY % 295.93% -73.20% 146.32% -377.59% -61.61% 838.10% -
  Horiz. % -386.51% -97.62% -364.29% 786.51% -283.33% -738.10% 100.00%
Tax Rate 20.29 % 66.76 % 30.14 % - % 41.34 % 30.15 % - % -
  YoY % -69.61% 121.50% 0.00% 0.00% 37.11% 0.00% -
  Horiz. % 67.30% 221.43% 99.97% 0.00% 137.11% 100.00% -
Total Cost 39,832 26,312 6,496 5,696 30,792 59,660 48,908 -3.36%
  YoY % 51.38% 305.05% 14.04% -81.50% -48.39% 21.98% -
  Horiz. % 81.44% 53.80% 13.28% 11.65% 62.96% 121.98% 100.00%
Net Worth 70,006 42,171 23,391 30,390 28,106 36,221 34,402 12.56%
  YoY % 66.00% 80.29% -23.03% 8.13% -22.40% 5.29% -
  Horiz. % 203.49% 122.58% 67.99% 88.34% 81.70% 105.29% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 70,006 42,171 23,391 30,390 28,106 36,221 34,402 12.56%
  YoY % 66.00% 80.29% -23.03% 8.13% -22.40% 5.29% -
  Horiz. % 203.49% 122.58% 67.99% 88.34% 81.70% 105.29% 100.00%
NOSH 304,375 175,714 44,134 44,044 34,326 44,075 43,448 38.29%
  YoY % 73.22% 298.13% 0.20% 28.31% -22.12% 1.44% -
  Horiz. % 700.55% 404.42% 101.58% 101.37% 79.01% 101.44% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.66 % 1.84 % 22.04 % -228.87 % 5.60 % 5.86 % -1.04 % -
  YoY % 153.26% -91.65% 109.63% -4,186.96% -4.44% 663.46% -
  Horiz. % -448.08% -176.92% -2,119.23% 22,006.73% -538.46% -563.46% 100.00%
ROE 2.78 % 1.17 % 7.85 % -13.04 % 5.08 % 10.27 % -1.47 % -
  YoY % 137.61% -85.10% 160.20% -356.69% -50.54% 798.64% -
  Horiz. % -189.12% -79.59% -534.01% 887.07% -345.58% -698.64% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.73 15.25 18.88 3.93 95.03 143.79 111.41 -29.43%
  YoY % -9.97% -19.23% 380.41% -95.86% -33.91% 29.06% -
  Horiz. % 12.32% 13.69% 16.95% 3.53% 85.30% 129.06% 100.00%
EPS 0.64 0.28 4.16 -9.00 4.16 8.44 -1.16 -
  YoY % 128.57% -93.27% 146.22% -316.35% -50.71% 827.59% -
  Horiz. % -55.17% -24.14% -358.62% 775.86% -358.62% -727.59% 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 0.2400 0.5300 0.6900 0.8188 0.8218 0.7918 -18.60%
  YoY % -4.17% -54.72% -23.19% -15.73% -0.37% 3.79% -
  Horiz. % 29.05% 30.31% 66.94% 87.14% 103.41% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.85 1.83 0.57 0.12 2.23 4.33 3.30 -2.41%
  YoY % 55.74% 221.05% 375.00% -94.62% -48.50% 31.21% -
  Horiz. % 86.36% 55.45% 17.27% 3.64% 67.58% 131.21% 100.00%
EPS 0.13 0.03 0.13 -0.27 0.10 0.25 -0.03 -
  YoY % 333.33% -76.92% 148.15% -370.00% -60.00% 933.33% -
  Horiz. % -433.33% -100.00% -433.33% 900.00% -333.33% -833.33% 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 0.0478 0.0288 0.0160 0.0207 0.0192 0.0247 0.0235 12.55%
  YoY % 65.97% 80.00% -22.71% 7.81% -22.27% 5.11% -
  Horiz. % 203.40% 122.55% 68.09% 88.09% 81.70% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.1400 0.1700 0.1900 0.3200 0.4500 0.7800 0.4100 -
P/RPS 1.02 1.11 1.01 8.14 0.47 0.54 0.37 18.39%
  YoY % -8.11% 9.90% -87.59% 1,631.92% -12.96% 45.95% -
  Horiz. % 275.68% 300.00% 272.97% 2,200.00% 127.03% 145.95% 100.00%
P/EPS 21.88 60.71 4.57 -3.56 10.82 9.24 -35.34 -
  YoY % -63.96% 1,228.45% 228.37% -132.90% 17.10% 126.15% -
  Horiz. % -61.91% -171.79% -12.93% 10.07% -30.62% -26.15% 100.00%
EY 4.57 1.65 21.89 -28.13 9.24 10.82 -2.83 -
  YoY % 176.97% -92.46% 177.82% -404.44% -14.60% 482.33% -
  Horiz. % -161.48% -58.30% -773.50% 993.99% -326.50% -382.33% 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 0.61 0.71 0.36 0.46 0.55 0.95 0.52 2.69%
  YoY % -14.08% 97.22% -21.74% -16.36% -42.11% 82.69% -
  Horiz. % 117.31% 136.54% 69.23% 88.46% 105.77% 182.69% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 30/05/06 -
Price 0.1400 0.1400 0.1700 0.2000 0.4600 0.6000 0.4100 -
P/RPS 1.02 0.92 0.90 5.09 0.48 0.42 0.37 18.39%
  YoY % 10.87% 2.22% -82.32% 960.42% 14.29% 13.51% -
  Horiz. % 275.68% 248.65% 243.24% 1,375.68% 129.73% 113.51% 100.00%
P/EPS 21.88 50.00 4.09 -2.22 11.06 7.11 -35.34 -
  YoY % -56.24% 1,122.49% 284.23% -120.07% 55.56% 120.12% -
  Horiz. % -61.91% -141.48% -11.57% 6.28% -31.30% -20.12% 100.00%
EY 4.57 2.00 24.47 -45.00 9.04 14.07 -2.83 -
  YoY % 128.50% -91.83% 154.38% -597.79% -35.75% 597.17% -
  Horiz. % -161.48% -70.67% -864.66% 1,590.11% -319.43% -497.17% 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 0.61 0.58 0.32 0.29 0.56 0.73 0.52 2.69%
  YoY % 5.17% 81.25% 10.34% -48.21% -23.29% 40.38% -
  Horiz. % 117.31% 111.54% 61.54% 55.77% 107.69% 140.38% 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.
 


 

225  193  452  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 PWRWELL 0.315+0.015 
 DGB 0.07+0.005 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers