Highlights

[TIGER] YoY Annualized Quarter Result on 2014-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -27.04%    YoY -     238.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,973 10,950 20,069 10,413 41,377 27,486 12,236 -8.28%
  YoY % -36.32% -45.44% 92.73% -74.83% 50.54% 124.64% -
  Horiz. % 56.99% 89.50% 164.02% 85.10% 338.16% 224.64% 100.00%
PBT -11,406 -3,525 -2,828 2,060 -2,401 4,645 -2,821 23.96%
  YoY % -223.56% -24.66% -237.28% 185.79% -151.69% 264.65% -
  Horiz. % 404.30% 124.95% 100.24% -73.02% 85.11% -164.65% 100.00%
Tax 0 -16 0 -405 -194 -2,997 -280 -
  YoY % 0.00% 0.00% 0.00% -108.22% 93.51% -970.48% -
  Horiz. % -0.00% 5.71% -0.00% 144.76% 69.52% 1,070.48% 100.00%
NP -11,406 -3,541 -2,828 1,654 -2,596 1,648 -3,101 22.17%
  YoY % -222.10% -25.22% -270.91% 163.74% -257.52% 153.14% -
  Horiz. % 367.80% 114.19% 91.19% -53.35% 83.71% -53.14% 100.00%
NP to SH -11,406 -3,541 -2,828 1,654 -2,596 1,648 -3,101 22.17%
  YoY % -222.10% -25.22% -270.91% 163.74% -257.52% 153.14% -
  Horiz. % 367.80% 114.19% 91.19% -53.35% 83.71% -53.14% 100.00%
Tax Rate - % - % - % 19.68 % - % 64.52 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.50% 0.00% 100.00% -
Total Cost 18,379 14,491 22,897 8,758 43,973 25,838 15,337 2.82%
  YoY % 26.83% -36.71% 161.42% -80.08% 70.18% 68.47% -
  Horiz. % 119.84% 94.49% 149.29% 57.11% 286.71% 168.47% 100.00%
Net Worth 206,975 209,684 172,822 170,637 66,928 67,418 10,380 58.43%
  YoY % -1.29% 21.33% 1.28% 154.96% -0.73% 549.47% -
  Horiz. % 1,993.89% 2,019.98% 1,664.87% 1,643.83% 644.75% 649.47% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 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
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 206,975 209,684 172,822 170,637 66,928 67,418 10,380 58.43%
  YoY % -1.29% 21.33% 1.28% 154.96% -0.73% 549.47% -
  Horiz. % 1,993.89% 2,019.98% 1,664.87% 1,643.83% 644.75% 649.47% 100.00%
NOSH 1,379,838 1,397,894 785,555 775,624 304,218 280,909 38,446 73.41%
  YoY % -1.29% 77.95% 1.28% 154.96% 8.30% 630.65% -
  Horiz. % 3,589.00% 3,635.97% 2,043.26% 2,017.42% 791.28% 730.65% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -163.58 % -32.34 % -14.09 % 15.89 % -6.27 % 6.00 % -25.35 % 33.20%
  YoY % -405.81% -129.52% -188.67% 353.43% -204.50% 123.67% -
  Horiz. % 645.29% 127.57% 55.58% -62.68% 24.73% -23.67% 100.00%
ROE -5.51 % -1.69 % -1.64 % 0.97 % -3.88 % 2.44 % -29.88 % -22.89%
  YoY % -226.04% -3.05% -269.07% 125.00% -259.02% 108.17% -
  Horiz. % 18.44% 5.66% 5.49% -3.25% 12.99% -8.17% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.51 0.78 2.55 1.34 13.60 9.78 31.83 -47.04%
  YoY % -34.62% -69.41% 90.30% -90.15% 39.06% -69.27% -
  Horiz. % 1.60% 2.45% 8.01% 4.21% 42.73% 30.73% 100.00%
EPS -0.83 -0.25 -0.36 0.21 0.85 0.59 -8.07 -29.51%
  YoY % -232.00% 30.56% -271.43% -75.29% 44.07% 107.31% -
  Horiz. % 10.29% 3.10% 4.46% -2.60% -10.53% -7.31% 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 0.1500 0.1500 0.2200 0.2200 0.2200 0.2400 0.2700 -8.64%
  YoY % 0.00% -31.82% 0.00% 0.00% -8.33% -11.11% -
  Horiz. % 55.56% 55.56% 81.48% 81.48% 81.48% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.48 0.76 1.40 0.72 2.88 1.91 0.85 -8.41%
  YoY % -36.84% -45.71% 94.44% -75.00% 50.79% 124.71% -
  Horiz. % 56.47% 89.41% 164.71% 84.71% 338.82% 224.71% 100.00%
EPS -0.79 -0.25 -0.20 0.12 -0.18 0.11 -0.22 21.72%
  YoY % -216.00% -25.00% -266.67% 166.67% -263.64% 150.00% -
  Horiz. % 359.09% 113.64% 90.91% -54.55% 81.82% -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 0.1439 0.1458 0.1201 0.1186 0.0465 0.0469 0.0072 58.48%
  YoY % -1.30% 21.40% 1.26% 155.05% -0.85% 551.39% -
  Horiz. % 1,998.61% 2,025.00% 1,668.06% 1,647.22% 645.83% 651.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 -
Price 0.0500 0.0550 0.1300 0.1500 0.1300 0.1000 0.1200 -
P/RPS 9.89 7.02 5.09 11.17 0.96 1.02 0.38 65.05%
  YoY % 40.88% 37.92% -54.43% 1,063.54% -5.88% 168.42% -
  Horiz. % 2,602.63% 1,847.37% 1,339.47% 2,939.47% 252.63% 268.42% 100.00%
P/EPS -6.05 -21.71 -36.11 70.31 -15.23 17.05 -1.49 24.04%
  YoY % 72.13% 39.88% -151.36% 561.65% -189.33% 1,244.30% -
  Horiz. % 406.04% 1,457.05% 2,423.49% -4,718.79% 1,022.15% -1,144.30% 100.00%
EY -16.53 -4.61 -2.77 1.42 -6.56 5.87 -67.22 -19.40%
  YoY % -258.57% -66.43% -295.07% 121.65% -211.75% 108.73% -
  Horiz. % 24.59% 6.86% 4.12% -2.11% 9.76% -8.73% 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 0.33 0.37 0.59 0.68 0.59 0.42 0.44 -4.33%
  YoY % -10.81% -37.29% -13.24% 15.25% 40.48% -4.55% -
  Horiz. % 75.00% 84.09% 134.09% 154.55% 134.09% 95.45% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Date 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 -
Price 0.0650 0.0550 0.1150 0.1400 0.4100 0.1300 0.1600 -
P/RPS 12.86 7.02 4.50 10.43 3.01 1.33 0.50 64.75%
  YoY % 83.19% 56.00% -56.86% 246.51% 126.32% 166.00% -
  Horiz. % 2,572.00% 1,404.00% 900.00% 2,086.00% 602.00% 266.00% 100.00%
P/EPS -7.86 -21.71 -31.94 65.63 -48.05 22.16 -1.98 23.61%
  YoY % 63.80% 32.03% -148.67% 236.59% -316.83% 1,219.19% -
  Horiz. % 396.97% 1,096.46% 1,613.13% -3,314.65% 2,426.77% -1,119.19% 100.00%
EY -12.72 -4.61 -3.13 1.52 -2.08 4.51 -50.42 -19.08%
  YoY % -175.92% -47.28% -305.92% 173.08% -146.12% 108.94% -
  Horiz. % 25.23% 9.14% 6.21% -3.01% 4.13% -8.94% 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 0.37 0.52 0.64 1.86 0.54 0.59 -4.75%
  YoY % 16.22% -28.85% -18.75% -65.59% 244.44% -8.47% -
  Horiz. % 72.88% 62.71% 88.14% 108.47% 315.25% 91.53% 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.
 


 

308  374  519  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.015 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers