[TIGER] YoY Cumulative Quarter Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 16,989 10,984 9,363 15,703 15,142 12,589 33,136 -10.53% YoY % 54.67% 17.31% -40.37% 3.70% 20.28% -62.01% - Horiz. % 51.27% 33.15% 28.26% 47.39% 45.70% 37.99% 100.00%
PBT 36 -4,127 -6,181 -1,892 -36 -1,388 13,312 -62.66% YoY % 100.87% 33.23% -226.69% -5,155.56% 97.41% -110.43% - Horiz. % 0.27% -31.00% -46.43% -14.21% -0.27% -10.43% 100.00%
Tax -1 420 90 -124 -2,015 1,517 -11,069 -78.80% YoY % -100.24% 366.67% 172.58% 93.85% -232.83% 113.70% - Horiz. % 0.01% -3.79% -0.81% 1.12% 18.20% -13.70% 100.00%
NP 35 -3,707 -6,091 -2,016 -2,051 129 2,243 -50.00% YoY % 100.94% 39.14% -202.13% 1.71% -1,689.92% -94.25% - Horiz. % 1.56% -165.27% -271.56% -89.88% -91.44% 5.75% 100.00%
NP to SH 35 -3,707 -6,091 -2,016 -2,051 129 2,243 -50.00% YoY % 100.94% 39.14% -202.13% 1.71% -1,689.92% -94.25% - Horiz. % 1.56% -165.27% -271.56% -89.88% -91.44% 5.75% 100.00%
Tax Rate 2.78 % - % - % - % - % - % 83.15 % -43.23% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 3.34% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 16,954 14,691 15,454 17,719 17,193 12,460 30,893 -9.51% YoY % 15.40% -4.94% -12.78% 3.06% 37.99% -59.67% - Horiz. % 54.88% 47.55% 50.02% 57.36% 55.65% 40.33% 100.00%
Net Worth 302,007 229,057 220,795 204,321 180,487 145,200 92,813 21.72% YoY % 31.85% 3.74% 8.06% 13.20% 24.30% 56.44% - Horiz. % 325.39% 246.79% 237.89% 220.14% 194.46% 156.44% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 302,007 229,057 220,795 204,321 180,487 145,200 92,813 21.72% YoY % 31.85% 3.74% 8.06% 13.20% 24.30% 56.44% - Horiz. % 325.39% 246.79% 237.89% 220.14% 194.46% 156.44% 100.00%
NOSH 888,257 409,032 1,471,970 1,362,142 820,400 660,000 382,526 15.07% YoY % 117.16% -72.21% 8.06% 66.03% 24.30% 72.54% - Horiz. % 232.21% 106.93% 384.80% 356.09% 214.47% 172.54% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.21 % -33.75 % -65.05 % -12.84 % -13.55 % 1.02 % 6.77 % -43.93% YoY % 100.62% 48.12% -406.62% 5.24% -1,428.43% -84.93% - Horiz. % 3.10% -498.52% -960.86% -189.66% -200.15% 15.07% 100.00%
ROE 0.01 % -1.62 % -2.76 % -0.99 % -1.14 % 0.09 % 2.42 % -59.92% YoY % 100.62% 41.30% -178.79% 13.16% -1,366.67% -96.28% - Horiz. % 0.41% -66.94% -114.05% -40.91% -47.11% 3.72% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.91 2.69 0.64 1.15 1.85 1.91 8.57 -22.13% YoY % -29.00% 320.31% -44.35% -37.84% -3.14% -77.71% - Horiz. % 22.29% 31.39% 7.47% 13.42% 21.59% 22.29% 100.00%
EPS 0.00 -0.91 -0.41 -0.14 -0.25 0.02 0.58 - YoY % 0.00% -121.95% -192.86% 44.00% -1,350.00% -96.55% - Horiz. % 0.00% -156.90% -70.69% -24.14% -43.10% 3.45% 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 0.5600 0.1500 0.1500 0.2200 0.2200 0.2400 5.97% YoY % -39.29% 273.33% 0.00% -31.82% 0.00% -8.33% - Horiz. % 141.67% 233.33% 62.50% 62.50% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.30 0.84 0.72 1.20 1.16 0.96 2.53 -10.50% YoY % 54.76% 16.67% -40.00% 3.45% 20.83% -62.06% - Horiz. % 51.38% 33.20% 28.46% 47.43% 45.85% 37.94% 100.00%
EPS 0.00 -0.28 -0.47 -0.15 -0.16 0.01 0.17 - YoY % 0.00% 40.43% -213.33% 6.25% -1,700.00% -94.12% - Horiz. % 0.00% -164.71% -276.47% -88.24% -94.12% 5.88% 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 0.2308 0.1751 0.1687 0.1562 0.1379 0.1110 0.0709 21.73% YoY % 31.81% 3.79% 8.00% 13.27% 24.23% 56.56% - Horiz. % 325.53% 246.97% 237.94% 220.31% 194.50% 156.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0550 0.1000 0.0650 0.0500 0.1050 0.1400 0.2250 -
P/RPS 2.88 3.72 10.22 4.34 5.69 7.34 2.63 1.52% YoY % -22.58% -63.60% 135.48% -23.73% -22.48% 179.09% - Horiz. % 109.51% 141.44% 388.59% 165.02% 216.35% 279.09% 100.00%
P/EPS 1,395.83 -11.03 -15.71 -33.78 -42.00 716.28 38.79 81.65% YoY % 12,754.85% 29.79% 53.49% 19.57% -105.86% 1,746.56% - Horiz. % 3,598.43% -28.44% -40.50% -87.08% -108.28% 1,846.56% 100.00%
EY 0.07 -9.06 -6.37 -2.96 -2.38 0.14 2.58 -45.17% YoY % 100.77% -42.23% -115.20% -24.37% -1,800.00% -94.57% - Horiz. % 2.71% -351.16% -246.90% -114.73% -92.25% 5.43% 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 0.18 0.43 0.33 0.48 0.64 0.94 -25.55% YoY % -11.11% -58.14% 30.30% -31.25% -25.00% -31.91% - Horiz. % 17.02% 19.15% 45.74% 35.11% 51.06% 68.09% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 -
Price 0.0550 0.0800 0.0600 0.0500 0.0950 0.1450 0.2200 -
P/RPS 2.88 2.98 9.43 4.34 5.15 7.60 2.57 1.92% YoY % -3.36% -68.40% 117.28% -15.73% -32.24% 195.72% - Horiz. % 112.06% 115.95% 366.93% 168.87% 200.39% 295.72% 100.00%
P/EPS 1,395.83 -8.83 -14.50 -33.78 -38.00 741.86 37.93 82.33% YoY % 15,907.81% 39.10% 57.08% 11.11% -105.12% 1,855.87% - Horiz. % 3,680.02% -23.28% -38.23% -89.06% -100.18% 1,955.87% 100.00%
EY 0.07 -11.33 -6.90 -2.96 -2.63 0.13 2.64 -45.38% YoY % 100.62% -64.20% -133.11% -12.55% -2,123.08% -95.08% - Horiz. % 2.65% -429.17% -261.36% -112.12% -99.62% 4.92% 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 0.14 0.40 0.33 0.43 0.66 0.92 -25.28% YoY % 14.29% -65.00% 21.21% -23.26% -34.85% -28.26% - Horiz. % 17.39% 15.22% 43.48% 35.87% 46.74% 71.74% 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 
