Highlights

[TIGER] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -23.37%    YoY -     -169.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 20,615 9,177 10,410 19,037 47,945 43,312 42,243 -11.26%
  YoY % 124.64% -11.84% -45.32% -60.29% 10.70% 2.53% -
  Horiz. % 48.80% 21.72% 24.64% 45.07% 113.50% 102.53% 100.00%
PBT 3,484 -2,116 -4,606 -1,477 3,668 680 127 73.62%
  YoY % 264.65% 54.06% -211.85% -140.27% 439.41% 435.43% -
  Horiz. % 2,743.31% -1,666.14% -3,626.77% -1,162.99% 2,888.19% 535.43% 100.00%
Tax -2,248 -210 -6 -518 -940 -259 99 -
  YoY % -970.48% -3,400.00% 98.84% 44.89% -262.93% -361.62% -
  Horiz. % -2,270.71% -212.12% -6.06% -523.23% -949.49% -261.62% 100.00%
NP 1,236 -2,326 -4,612 -1,995 2,728 421 226 32.72%
  YoY % 153.14% 49.57% -131.18% -173.13% 547.98% 86.28% -
  Horiz. % 546.90% -1,029.20% -2,040.71% -882.74% 1,207.08% 186.28% 100.00%
NP to SH 1,236 -2,326 -4,612 -1,832 2,623 421 226 32.72%
  YoY % 153.14% 49.57% -151.75% -169.84% 523.04% 86.28% -
  Horiz. % 546.90% -1,029.20% -2,040.71% -810.62% 1,160.62% 186.28% 100.00%
Tax Rate 64.52 % - % - % - % 25.63 % 38.09 % -77.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -32.71% 148.86% -
  Horiz. % -82.77% 0.00% 0.00% 0.00% -32.88% -48.86% 100.00%
Total Cost 19,379 11,503 15,022 21,032 45,217 42,891 42,017 -12.10%
  YoY % 68.47% -23.43% -28.58% -53.49% 5.42% 2.08% -
  Horiz. % 46.12% 27.38% 35.75% 50.06% 107.62% 102.08% 100.00%
Net Worth 67,418 10,380 26,404 30,735 37,580 35,267 35,597 11.23%
  YoY % 549.47% -60.69% -14.09% -18.21% 6.56% -0.93% -
  Horiz. % 189.39% 29.16% 74.18% 86.34% 105.57% 99.07% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 67,418 10,380 26,404 30,735 37,580 35,267 35,597 11.23%
  YoY % 549.47% -60.69% -14.09% -18.21% 6.56% -0.93% -
  Horiz. % 189.39% 29.16% 74.18% 86.34% 105.57% 99.07% 100.00%
NOSH 280,909 38,446 44,007 40,441 42,306 43,854 44,313 36.02%
  YoY % 630.65% -12.64% 8.82% -4.41% -3.53% -1.04% -
  Horiz. % 633.91% 86.76% 99.31% 91.26% 95.47% 98.96% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.00 % -25.35 % -44.30 % -10.48 % 5.69 % 0.97 % 0.53 % 49.82%
  YoY % 123.67% 42.78% -322.71% -284.18% 486.60% 83.02% -
  Horiz. % 1,132.08% -4,783.02% -8,358.49% -1,977.36% 1,073.58% 183.02% 100.00%
ROE 1.83 % -22.41 % -17.47 % -5.96 % 6.98 % 1.19 % 0.63 % 19.44%
  YoY % 108.17% -28.28% -193.12% -185.39% 486.55% 88.89% -
  Horiz. % 290.48% -3,557.14% -2,773.02% -946.03% 1,107.94% 188.89% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.34 23.87 23.65 47.07 113.33 98.76 95.33 -34.76%
  YoY % -69.25% 0.93% -49.76% -58.47% 14.75% 3.60% -
  Horiz. % 7.70% 25.04% 24.81% 49.38% 118.88% 103.60% 100.00%
EPS 0.44 -6.05 -10.48 -4.53 6.20 0.96 0.51 -2.43%
  YoY % 107.27% 42.27% -131.35% -173.06% 545.83% 88.24% -
  Horiz. % 86.27% -1,186.27% -2,054.90% -888.24% 1,215.69% 188.24% 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 0.2400 0.2700 0.6000 0.7600 0.8883 0.8042 0.8033 -18.23%
  YoY % -11.11% -55.00% -21.05% -14.44% 10.46% 0.11% -
  Horiz. % 29.88% 33.61% 74.69% 94.61% 110.58% 100.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.41 0.63 0.71 1.30 3.27 2.96 2.88 -11.22%
  YoY % 123.81% -11.27% -45.38% -60.24% 10.47% 2.78% -
  Horiz. % 48.96% 21.87% 24.65% 45.14% 113.54% 102.78% 100.00%
EPS 0.08 -0.16 -0.31 -0.13 0.18 0.03 0.02 25.98%
  YoY % 150.00% 48.39% -138.46% -172.22% 500.00% 50.00% -
  Horiz. % 400.00% -800.00% -1,550.00% -650.00% 900.00% 150.00% 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 0.0460 0.0071 0.0180 0.0210 0.0257 0.0241 0.0243 11.22%
  YoY % 547.89% -60.56% -14.29% -18.29% 6.64% -0.82% -
  Horiz. % 189.30% 29.22% 74.07% 86.42% 105.76% 99.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.1000 0.1200 0.2200 0.3300 0.7900 0.5000 0.3800 -
P/RPS 1.36 0.50 0.93 0.70 0.70 0.51 0.40 22.61%
  YoY % 172.00% -46.24% 32.86% 0.00% 37.25% 27.50% -
  Horiz. % 340.00% 125.00% 232.50% 175.00% 175.00% 127.50% 100.00%
P/EPS 22.73 -1.98 -2.10 -7.28 12.74 52.08 74.51 -17.95%
  YoY % 1,247.98% 5.71% 71.15% -157.14% -75.54% -30.10% -
  Horiz. % 30.51% -2.66% -2.82% -9.77% 17.10% 69.90% 100.00%
EY 4.40 -50.42 -47.64 -13.73 7.85 1.92 1.34 21.90%
  YoY % 108.73% -5.84% -246.98% -274.90% 308.85% 43.28% -
  Horiz. % 328.36% -3,762.69% -3,555.22% -1,024.63% 585.82% 143.28% 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 0.42 0.44 0.37 0.43 0.89 0.62 0.47 -1.86%
  YoY % -4.55% 18.92% -13.95% -51.69% 43.55% 31.91% -
  Horiz. % 89.36% 93.62% 78.72% 91.49% 189.36% 131.91% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 29/11/06 29/11/05 -
Price 0.1300 0.1600 0.2200 0.2500 0.6500 0.5700 0.3500 -
P/RPS 1.77 0.67 0.93 0.53 0.57 0.58 0.37 29.79%
  YoY % 164.18% -27.96% 75.47% -7.02% -1.72% 56.76% -
  Horiz. % 478.38% 181.08% 251.35% 143.24% 154.05% 156.76% 100.00%
P/EPS 29.55 -2.64 -2.10 -5.52 10.48 59.38 68.63 -13.10%
  YoY % 1,219.32% -25.71% 61.96% -152.67% -82.35% -13.48% -
  Horiz. % 43.06% -3.85% -3.06% -8.04% 15.27% 86.52% 100.00%
EY 3.38 -37.81 -47.64 -18.12 9.54 1.68 1.46 15.01%
  YoY % 108.94% 20.63% -162.91% -289.94% 467.86% 15.07% -
  Horiz. % 231.51% -2,589.73% -3,263.01% -1,241.10% 653.42% 115.07% 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 0.54 0.59 0.37 0.33 0.73 0.71 0.44 3.47%
  YoY % -8.47% 59.46% 12.12% -54.79% 2.82% 61.36% -
  Horiz. % 122.73% 134.09% 84.09% 75.00% 165.91% 161.36% 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.
 


 

211  187  458  1406 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 PWRWELL 0.31+0.01 
 HSI-C7Q 0.235+0.025 
Partners & Brokers