[TIGER] YoY Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 388 16,989 5,378 4,585 6,601 14,869 4,788 -32.06% YoY % -97.72% 215.90% 17.30% -30.54% -55.61% 210.55% - Horiz. % 8.10% 354.82% 112.32% 95.76% 137.87% 310.55% 100.00%
PBT -4,238 36 220 -468 -511 -877 1,438 - YoY % -11,872.22% -83.64% 147.01% 8.41% 41.73% -160.99% - Horiz. % -294.71% 2.50% 15.30% -32.55% -35.54% -60.99% 100.00%
Tax 0 -1 88 0 0 0 -304 - YoY % 0.00% -101.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 0.33% -28.95% -0.00% -0.00% -0.00% 100.00%
NP -4,238 35 308 -468 -511 -877 1,134 - YoY % -12,208.57% -88.64% 165.81% 8.41% 41.73% -177.34% - Horiz. % -373.72% 3.09% 27.16% -41.27% -45.06% -77.34% 100.00%
NP to SH -4,238 35 308 -468 -511 -877 1,134 - YoY % -12,208.57% -88.64% 165.81% 8.41% 41.73% -177.34% - Horiz. % -373.72% 3.09% 27.16% -41.27% -45.06% -77.34% 100.00%
Tax Rate - % 2.78 % -40.00 % - % - % - % 21.14 % - YoY % 0.00% 106.95% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 13.15% -189.21% 0.00% 0.00% 0.00% 100.00%
Total Cost 4,626 16,954 5,070 5,053 7,112 15,746 3,654 3.69% YoY % -72.71% 234.40% 0.34% -28.95% -54.83% 330.93% - Horiz. % 126.60% 463.98% 138.75% 138.29% 194.64% 430.93% 100.00%
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 9.14% YoY % -2.73% 30.57% 10.89% 11.33% 6.82% 5.46% - Horiz. % 176.63% 181.58% 139.07% 125.41% 112.65% 105.46% 100.00%
Dividend 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 9.14% YoY % -2.73% 30.57% 10.89% 11.33% 6.82% 5.46% - Horiz. % 176.63% 181.58% 139.07% 125.41% 112.65% 105.46% 100.00%
NOSH 1,468,864 888,257 1,652,178 1,390,600 851,666 797,272 755,999 10.76% YoY % 65.36% -46.24% 18.81% 63.28% 6.82% 5.46% - Horiz. % 194.29% 117.49% 218.54% 183.94% 112.65% 105.46% 100.00%
Ratio Analysis 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1,092.27 % 0.21 % 5.73 % -10.21 % -7.74 % -5.90 % 23.68 % - YoY % -520,228.56% -96.34% 156.12% -31.91% -31.19% -124.92% - Horiz. % -4,612.63% 0.89% 24.20% -43.12% -32.69% -24.92% 100.00%
ROE -1.44 % 0.01 % 0.13 % -0.22 % -0.27 % -0.50 % 0.68 % - YoY % -14,500.00% -92.31% 159.09% 18.52% 46.00% -173.53% - Horiz. % -211.76% 1.47% 19.12% -32.35% -39.71% -73.53% 100.00%
Per Share 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.03 1.91 0.33 0.33 0.78 1.86 0.63 -37.39% YoY % -98.43% 478.79% 0.00% -57.69% -58.06% 195.24% - Horiz. % 4.76% 303.17% 52.38% 52.38% 123.81% 295.24% 100.00%
EPS -0.29 0.00 0.02 -0.03 0.06 -0.11 0.15 - YoY % 0.00% 0.00% 166.67% -150.00% 154.55% -173.33% - Horiz. % -193.33% 0.00% 13.33% -20.00% 40.00% -73.33% 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 0.2000 0.3400 0.1400 0.1500 0.2200 0.2200 0.2200 -1.46% YoY % -41.18% 142.86% -6.67% -31.82% 0.00% 0.00% - Horiz. % 90.91% 154.55% 63.64% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.03 1.16 0.37 0.31 0.45 1.01 0.33 -30.85% YoY % -97.41% 213.51% 19.35% -31.11% -55.45% 206.06% - Horiz. % 9.09% 351.52% 112.12% 93.94% 136.36% 306.06% 100.00%
EPS -0.29 0.00 0.02 -0.03 -0.03 -0.06 0.08 - YoY % 0.00% 0.00% 166.67% 0.00% 50.00% -175.00% - Horiz. % -362.50% 0.00% 25.00% -37.50% -37.50% -75.00% 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 0.2000 0.2056 0.1575 0.1420 0.1276 0.1194 0.1132 9.15% YoY % -2.72% 30.54% 10.92% 11.29% 6.87% 5.48% - Horiz. % 176.68% 181.63% 139.13% 125.44% 112.72% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0750 0.0550 0.0400 0.0450 0.0900 0.1300 0.1400 -
P/RPS 283.93 2.88 12.29 13.65 11.61 6.97 22.11 48.09% YoY % 9,758.68% -76.57% -9.96% 17.57% 66.57% -68.48% - Horiz. % 1,284.17% 13.03% 55.59% 61.74% 52.51% 31.52% 100.00%
P/EPS -25.99 1,395.83 214.57 -133.71 -150.00 -118.18 93.33 - YoY % -101.86% 550.52% 260.47% 10.86% -26.93% -226.63% - Horiz. % -27.85% 1,495.59% 229.90% -143.27% -160.72% -126.63% 100.00%
EY -3.85 0.07 0.47 -0.75 -0.67 -0.85 1.07 - YoY % -5,600.00% -85.11% 162.67% -11.94% 21.18% -179.44% - Horiz. % -359.81% 6.54% 43.93% -70.09% -62.62% -79.44% 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 0.38 0.16 0.29 0.30 0.41 0.59 0.64 -7.71% YoY % 137.50% -44.83% -3.33% -26.83% -30.51% -7.81% - Horiz. % 59.38% 25.00% 45.31% 46.88% 64.06% 92.19% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 27/08/19 27/02/18 - 26/02/16 26/02/15 26/02/14 -
Price 0.0900 0.0550 0.0450 0.0400 0.0500 0.1300 0.1500 -
P/RPS 340.72 2.88 13.82 12.13 6.45 6.97 23.68 50.70% YoY % 11,730.55% -79.16% 13.93% 88.06% -7.46% -70.57% - Horiz. % 1,438.85% 12.16% 58.36% 51.22% 27.24% 29.43% 100.00%
P/EPS -31.19 1,395.83 241.39 -118.85 -83.33 -118.18 100.00 - YoY % -102.23% 478.25% 303.10% -42.63% 29.49% -218.18% - Horiz. % -31.19% 1,395.83% 241.39% -118.85% -83.33% -118.18% 100.00%
EY -3.21 0.07 0.41 -0.84 -1.20 -0.85 1.00 - YoY % -4,685.71% -82.93% 148.81% 30.00% -41.18% -185.00% - Horiz. % -321.00% 7.00% 41.00% -84.00% -120.00% -85.00% 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 0.45 0.16 0.32 0.27 0.23 0.59 0.68 -6.15% YoY % 181.25% -50.00% 18.52% 17.39% -61.02% -13.24% - Horiz. % 66.18% 23.53% 47.06% 39.71% 33.82% 86.76% 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.
Comment
4rd Qtr_Tiger Synergy Bhd Financial Report-30.06.2019-Final.pdf 
