Highlights

[TIGER] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -131.01%    YoY -     -173.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,118 38,140 10,655 11 23,964 57,473 62,205 -9.52%
  YoY % -10.55% 257.95% 96,763.63% -99.95% -58.30% -7.61% -
  Horiz. % 54.85% 61.31% 17.13% 0.02% 38.52% 92.39% 100.00%
PBT -1,540 6,047 -7,192 -9,932 -2,183 1,847 332 -
  YoY % -125.47% 184.08% 27.59% -354.97% -218.19% 456.33% -
  Horiz. % -463.86% 1,821.39% -2,166.27% -2,991.57% -657.53% 556.33% 100.00%
Tax -167 -4,515 -368 -701 -1,762 -950 -71 15.31%
  YoY % 96.30% -1,126.90% 47.50% 60.22% -85.47% -1,238.03% -
  Horiz. % 235.21% 6,359.15% 518.31% 987.32% 2,481.69% 1,338.03% 100.00%
NP -1,707 1,532 -7,560 -10,633 -3,945 897 261 -
  YoY % -211.42% 120.26% 28.90% -169.53% -539.80% 243.68% -
  Horiz. % -654.02% 586.97% -2,896.55% -4,073.95% -1,511.49% 343.68% 100.00%
NP to SH -1,707 1,532 -7,560 -10,654 -3,894 897 261 -
  YoY % -211.42% 120.26% 29.04% -173.60% -534.11% 243.68% -
  Horiz. % -654.02% 586.97% -2,896.55% -4,081.99% -1,491.95% 343.68% 100.00%
Tax Rate - % 74.67 % - % - % - % 51.43 % 21.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 140.44% -
  Horiz. % 0.00% 349.09% 0.00% 0.00% 0.00% 240.44% 100.00%
Total Cost 35,825 36,608 18,215 10,644 27,909 56,576 61,944 -8.71%
  YoY % -2.14% 100.98% 71.13% -61.86% -50.67% -8.67% -
  Horiz. % 57.83% 59.10% 29.41% 17.18% 45.06% 91.33% 100.00%
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.49%
  YoY % 19.63% 726.48% -63.08% -27.80% -11.08% 1.32% -
  Horiz. % 237.46% 198.50% 24.02% 65.05% 90.09% 101.32% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.49%
  YoY % 19.63% 726.48% -63.08% -27.80% -11.08% 1.32% -
  Horiz. % 237.46% 198.50% 24.02% 65.05% 90.09% 101.32% 100.00%
NOSH 363,191 303,600 35,203 44,005 44,016 43,970 43,939 42.15%
  YoY % 19.63% 762.42% -20.00% -0.03% 0.10% 0.07% -
  Horiz. % 826.57% 690.95% 80.12% 100.15% 100.18% 100.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.00 % 4.02 % -70.95 % -96,663.63 % -16.46 % 1.56 % 0.42 % -
  YoY % -224.38% 105.67% 99.93% -587,163.94% -1,155.13% 271.43% -
  Horiz. % -1,190.48% 957.14% -16,892.86% -23,015,152.00% -3,919.05% 371.43% 100.00%
ROE -2.04 % 2.19 % -89.48 % -46.56 % -12.29 % 2.52 % 0.74 % -
  YoY % -193.15% 102.45% -92.18% -278.84% -587.70% 240.54% -
  Horiz. % -275.68% 295.95% -12,091.89% -6,291.89% -1,660.81% 340.54% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.39 12.56 30.27 0.02 54.44 130.71 141.57 -36.35%
  YoY % -25.24% -58.51% 151,250.00% -99.96% -58.35% -7.67% -
  Horiz. % 6.63% 8.87% 21.38% 0.01% 38.45% 92.33% 100.00%
EPS -0.47 0.50 -4.11 -24.21 -4.53 2.04 0.59 -
  YoY % -194.00% 112.17% 83.02% -434.44% -322.06% 245.76% -
  Horiz. % -79.66% 84.75% -696.61% -4,103.39% -767.80% 345.76% 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 0.2300 0.2300 0.2400 0.5200 0.7200 0.8106 0.8006 -18.75%
  YoY % 0.00% -4.17% -53.85% -27.78% -11.18% 1.25% -
  Horiz. % 28.73% 28.73% 29.98% 64.95% 89.93% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,570,121
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.33 1.48 0.41 0.00 0.93 2.24 2.42 -9.49%
  YoY % -10.14% 260.98% 0.00% 0.00% -58.48% -7.44% -
  Horiz. % 54.96% 61.16% 16.94% 0.00% 38.43% 92.56% 100.00%
EPS -0.07 0.06 -0.29 -0.41 -0.15 0.03 0.01 -
  YoY % -216.67% 120.69% 29.27% -173.33% -600.00% 200.00% -
  Horiz. % -700.00% 600.00% -2,900.00% -4,100.00% -1,500.00% 300.00% 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 0.0325 0.0272 0.0033 0.0089 0.0123 0.0139 0.0137 15.47%
  YoY % 19.49% 724.24% -62.92% -27.64% -11.51% 1.46% -
  Horiz. % 237.23% 198.54% 24.09% 64.96% 89.78% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3100 0.1200 0.1400 0.2800 0.2400 0.6000 0.5400 -
P/RPS 3.30 0.96 0.46 1,120.13 0.44 0.46 0.38 43.32%
  YoY % 243.75% 108.70% -99.96% 254,475.03% -4.35% 21.05% -
  Horiz. % 868.42% 252.63% 121.05% 294,771.06% 115.79% 121.05% 100.00%
P/EPS -65.96 23.78 -0.65 -1.16 -2.71 29.41 90.91 -
  YoY % -377.38% 3,758.46% 43.97% 57.20% -109.21% -67.65% -
  Horiz. % -72.56% 26.16% -0.71% -1.28% -2.98% 32.35% 100.00%
EY -1.52 4.21 -153.39 -86.47 -36.86 3.40 1.10 -
  YoY % -136.10% 102.74% -77.39% -134.59% -1,184.12% 209.09% -
  Horiz. % -138.18% 382.73% -13,944.54% -7,860.91% -3,350.91% 309.09% 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 1.35 0.52 0.58 0.54 0.33 0.74 0.67 12.37%
  YoY % 159.62% -10.34% 7.41% 63.64% -55.41% 10.45% -
  Horiz. % 201.49% 77.61% 86.57% 80.60% 49.25% 110.45% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2350 0.1400 0.1600 0.2200 0.2900 0.6000 0.6600 -
P/RPS 2.50 1.11 0.53 880.10 0.53 0.46 0.47 32.09%
  YoY % 125.23% 109.43% -99.94% 165,956.61% 15.22% -2.13% -
  Horiz. % 531.91% 236.17% 112.77% 187,255.31% 112.77% 97.87% 100.00%
P/EPS -50.00 27.74 -0.75 -0.91 -3.28 29.41 111.11 -
  YoY % -280.25% 3,798.67% 17.58% 72.26% -111.15% -73.53% -
  Horiz. % -45.00% 24.97% -0.68% -0.82% -2.95% 26.47% 100.00%
EY -2.00 3.60 -134.22 -110.05 -30.51 3.40 0.90 -
  YoY % -155.56% 102.68% -21.96% -260.70% -997.35% 277.78% -
  Horiz. % -222.22% 400.00% -14,913.33% -12,227.78% -3,390.00% 377.78% 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 1.02 0.61 0.67 0.42 0.40 0.74 0.82 3.70%
  YoY % 67.21% -8.96% 59.52% 5.00% -45.95% -9.76% -
  Horiz. % 124.39% 74.39% 81.71% 51.22% 48.78% 90.24% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS