Highlights

[TIGER] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 18-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     86.99%    YoY -     153.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 15,052 7,810 31,033 20,615 9,177 10,410 19,037 -3.55%
  YoY % 92.73% -74.83% 50.54% 124.64% -11.84% -45.32% -
  Horiz. % 79.07% 41.03% 163.01% 108.29% 48.21% 54.68% 100.00%
PBT -2,121 1,545 -1,801 3,484 -2,116 -4,606 -1,477 5.72%
  YoY % -237.28% 185.79% -151.69% 264.65% 54.06% -211.85% -
  Horiz. % 143.60% -104.60% 121.94% -235.88% 143.26% 311.85% 100.00%
Tax 0 -304 -146 -2,248 -210 -6 -518 -
  YoY % 0.00% -108.22% 93.51% -970.48% -3,400.00% 98.84% -
  Horiz. % -0.00% 58.69% 28.19% 433.98% 40.54% 1.16% 100.00%
NP -2,121 1,241 -1,947 1,236 -2,326 -4,612 -1,995 0.95%
  YoY % -270.91% 163.74% -257.52% 153.14% 49.57% -131.18% -
  Horiz. % 106.32% -62.21% 97.59% -61.95% 116.59% 231.18% 100.00%
NP to SH -2,121 1,241 -1,947 1,236 -2,326 -4,612 -1,832 2.28%
  YoY % -270.91% 163.74% -257.52% 153.14% 49.57% -151.75% -
  Horiz. % 115.78% -67.74% 106.28% -67.47% 126.97% 251.75% 100.00%
Tax Rate - % 19.68 % - % 64.52 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.50% 0.00% 100.00% - - -
Total Cost 17,173 6,569 32,980 19,379 11,503 15,022 21,032 -3.07%
  YoY % 161.42% -80.08% 70.18% 68.47% -23.43% -28.58% -
  Horiz. % 81.65% 31.23% 156.81% 92.14% 54.69% 71.42% 100.00%
Net Worth 172,822 170,637 66,928 67,418 10,380 26,404 30,735 30.42%
  YoY % 1.28% 154.96% -0.73% 549.47% -60.69% -14.09% -
  Horiz. % 562.29% 555.18% 217.75% 219.35% 33.77% 85.91% 100.00%
Dividend
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 172,822 170,637 66,928 67,418 10,380 26,404 30,735 30.42%
  YoY % 1.28% 154.96% -0.73% 549.47% -60.69% -14.09% -
  Horiz. % 562.29% 555.18% 217.75% 219.35% 33.77% 85.91% 100.00%
NOSH 785,555 775,625 304,218 280,909 38,446 44,007 40,441 57.82%
  YoY % 1.28% 154.96% 8.30% 630.65% -12.64% 8.82% -
  Horiz. % 1,942.45% 1,917.89% 752.24% 694.61% 95.07% 108.82% 100.00%
Ratio Analysis
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -14.09 % 15.89 % -6.27 % 6.00 % -25.35 % -44.30 % -10.48 % 4.66%
  YoY % -188.67% 353.43% -204.50% 123.67% 42.78% -322.71% -
  Horiz. % 134.45% -151.62% 59.83% -57.25% 241.89% 422.71% 100.00%
ROE -1.23 % 0.73 % -2.91 % 1.83 % -22.41 % -17.47 % -5.96 % -21.55%
  YoY % -268.49% 125.09% -259.02% 108.17% -28.28% -193.12% -
  Horiz. % 20.64% -12.25% 48.83% -30.70% 376.01% 293.12% 100.00%
Per Share
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.92 1.01 10.20 7.34 23.87 23.65 47.07 -38.87%
  YoY % 90.10% -90.10% 38.96% -69.25% 0.93% -49.76% -
  Horiz. % 4.08% 2.15% 21.67% 15.59% 50.71% 50.24% 100.00%
EPS -0.27 0.16 0.64 0.44 -6.05 -10.48 -4.53 -35.19%
  YoY % -268.75% -75.00% 45.45% 107.27% 42.27% -131.35% -
  Horiz. % 5.96% -3.53% -14.13% -9.71% 133.55% 231.35% 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 0.2200 0.2200 0.2200 0.2400 0.2700 0.6000 0.7600 -17.36%
  YoY % 0.00% 0.00% -8.33% -11.11% -55.00% -21.05% -
  Horiz. % 28.95% 28.95% 28.95% 31.58% 35.53% 78.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.02 0.53 2.11 1.40 0.62 0.71 1.30 -3.66%
  YoY % 92.45% -74.88% 50.71% 125.81% -12.68% -45.38% -
  Horiz. % 78.46% 40.77% 162.31% 107.69% 47.69% 54.62% 100.00%
EPS -0.14 0.08 -0.13 0.08 -0.16 -0.31 -0.12 2.40%
  YoY % -275.00% 161.54% -262.50% 150.00% 48.39% -158.33% -
  Horiz. % 116.67% -66.67% 108.33% -66.67% 133.33% 258.33% 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 0.1177 0.1162 0.0456 0.0459 0.0071 0.0180 0.0209 30.45%
  YoY % 1.29% 154.82% -0.65% 546.48% -60.56% -13.88% -
  Horiz. % 563.16% 555.98% 218.18% 219.62% 33.97% 86.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.1300 0.1500 0.1300 0.1000 0.1200 0.2200 0.3300 -
P/RPS 6.78 14.90 1.27 1.36 0.50 0.93 0.70 41.80%
  YoY % -54.50% 1,073.23% -6.62% 172.00% -46.24% 32.86% -
  Horiz. % 968.57% 2,128.57% 181.43% 194.29% 71.43% 132.86% 100.00%
P/EPS -48.15 93.75 -20.31 22.73 -1.98 -2.10 -7.28 33.72%
  YoY % -151.36% 561.60% -189.35% 1,247.98% 5.71% 71.15% -
  Horiz. % 661.40% -1,287.77% 278.98% -312.23% 27.20% 28.85% 100.00%
EY -2.08 1.07 -4.92 4.40 -50.42 -47.64 -13.73 -25.19%
  YoY % -294.39% 121.75% -211.82% 108.73% -5.84% -246.98% -
  Horiz. % 15.15% -7.79% 35.83% -32.05% 367.23% 346.98% 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 0.59 0.68 0.59 0.42 0.44 0.37 0.43 4.99%
  YoY % -13.24% 15.25% 40.48% -4.55% 18.92% -13.95% -
  Horiz. % 137.21% 158.14% 137.21% 97.67% 102.33% 86.05% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 -
Price 0.1150 0.1400 0.4100 0.1300 0.1600 0.2200 0.2500 -
P/RPS 6.00 13.90 4.02 1.77 0.67 0.93 0.53 45.24%
  YoY % -56.83% 245.77% 127.12% 164.18% -27.96% 75.47% -
  Horiz. % 1,132.08% 2,622.64% 758.49% 333.96% 126.42% 175.47% 100.00%
P/EPS -42.59 87.50 -64.06 29.55 -2.64 -2.10 -5.52 36.93%
  YoY % -148.67% 236.59% -316.79% 1,219.32% -25.71% 61.96% -
  Horiz. % 771.56% -1,585.14% 1,160.51% -535.33% 47.83% 38.04% 100.00%
EY -2.35 1.14 -1.56 3.38 -37.81 -47.64 -18.12 -26.96%
  YoY % -306.14% 173.08% -146.15% 108.94% 20.63% -162.91% -
  Horiz. % 12.97% -6.29% 8.61% -18.65% 208.66% 262.91% 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 0.52 0.64 1.86 0.54 0.59 0.37 0.33 7.24%
  YoY % -18.75% -65.59% 244.44% -8.47% 59.46% 12.12% -
  Horiz. % 157.58% 193.94% 563.64% 163.64% 178.79% 112.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. RGT OR RAPID GROWTH TECH (9954) Growing Faster Than Frontken, Mi, DNex & MMSV , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS