Highlights

[TIGER] YoY Cumulative Quarter Result on 2013-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     9.25%    YoY -     166.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,585 6,601 14,869 4,788 24,555 13,718 4,386 0.68%
  YoY % -30.54% -55.61% 210.55% -80.50% 79.00% 212.77% -
  Horiz. % 104.54% 150.50% 339.01% 109.17% 559.85% 312.77% 100.00%
PBT -468 -511 -877 1,438 1,044 1,970 -105 25.81%
  YoY % 8.41% 41.73% -160.99% 37.74% -47.01% 1,976.19% -
  Horiz. % 445.71% 486.67% 835.24% -1,369.52% -994.29% -1,876.19% 100.00%
Tax 0 0 0 -304 -119 -1,309 -210 -
  YoY % 0.00% 0.00% 0.00% -155.46% 90.91% -523.33% -
  Horiz. % -0.00% -0.00% -0.00% 144.76% 56.67% 623.33% 100.00%
NP -468 -511 -877 1,134 925 661 -315 6.27%
  YoY % 8.41% 41.73% -177.34% 22.59% 39.94% 309.84% -
  Horiz. % 148.57% 162.22% 278.41% -360.00% -293.65% -209.84% 100.00%
NP to SH -468 -511 -877 1,134 925 661 -315 6.27%
  YoY % 8.41% 41.73% -177.34% 22.59% 39.94% 309.84% -
  Horiz. % 148.57% 162.22% 278.41% -360.00% -293.65% -209.84% 100.00%
Tax Rate - % - % - % 21.14 % 11.40 % 66.45 % - % -
  YoY % 0.00% 0.00% 0.00% 85.44% -82.84% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 31.81% 17.16% 100.00% -
Total Cost 5,053 7,112 15,746 3,654 23,630 13,057 4,701 1.12%
  YoY % -28.95% -54.83% 330.93% -84.54% 80.98% 177.75% -
  Horiz. % 107.49% 151.29% 334.95% 77.73% 502.66% 277.75% 100.00%
Net Worth 208,590 187,366 175,399 166,319 70,916 46,658 112,437 9.96%
  YoY % 11.33% 6.82% 5.46% 134.53% 51.99% -58.50% -
  Horiz. % 185.52% 166.64% 156.00% 147.92% 63.07% 41.50% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 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
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 208,590 187,366 175,399 166,319 70,916 46,658 112,437 9.96%
  YoY % 11.33% 6.82% 5.46% 134.53% 51.99% -58.50% -
  Horiz. % 185.52% 166.64% 156.00% 147.92% 63.07% 41.50% 100.00%
NOSH 1,390,600 851,666 797,272 755,999 308,333 194,411 43,749 70.13%
  YoY % 63.28% 6.82% 5.46% 145.19% 58.60% 344.37% -
  Horiz. % 3,178.51% 1,946.67% 1,822.34% 1,728.00% 704.76% 444.37% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.21 % -7.74 % -5.90 % 23.68 % 3.77 % 4.82 % -7.18 % 5.56%
  YoY % -31.91% -31.19% -124.92% 528.12% -21.78% 167.13% -
  Horiz. % 142.20% 107.80% 82.17% -329.81% -52.51% -67.13% 100.00%
ROE -0.22 % -0.27 % -0.50 % 0.68 % 1.30 % 1.42 % -0.28 % -3.64%
  YoY % 18.52% 46.00% -173.53% -47.69% -8.45% 607.14% -
  Horiz. % 78.57% 96.43% 178.57% -242.86% -464.29% -507.14% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.33 0.78 1.86 0.63 7.96 7.06 10.03 -40.81%
  YoY % -57.69% -58.06% 195.24% -92.09% 12.75% -29.61% -
  Horiz. % 3.29% 7.78% 18.54% 6.28% 79.36% 70.39% 100.00%
EPS -0.03 0.06 -0.11 0.15 0.30 0.34 -0.72 -38.63%
  YoY % -150.00% 154.55% -173.33% -50.00% -11.76% 147.22% -
  Horiz. % 4.17% -8.33% 15.28% -20.83% -41.67% -47.22% 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 0.1500 0.2200 0.2200 0.2200 0.2300 0.2400 2.5700 -35.37%
  YoY % -31.82% 0.00% 0.00% -4.35% -4.17% -90.66% -
  Horiz. % 5.84% 8.56% 8.56% 8.56% 8.95% 9.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.31 0.45 1.01 0.33 1.67 0.93 0.30 0.50%
  YoY % -31.11% -55.45% 206.06% -80.24% 79.57% 210.00% -
  Horiz. % 103.33% 150.00% 336.67% 110.00% 556.67% 310.00% 100.00%
EPS -0.03 -0.03 -0.06 0.08 0.06 0.05 -0.02 6.43%
  YoY % 0.00% 50.00% -175.00% 33.33% 20.00% 350.00% -
  Horiz. % 150.00% 150.00% 300.00% -400.00% -300.00% -250.00% 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 0.1420 0.1276 0.1194 0.1132 0.0483 0.0318 0.0766 9.95%
  YoY % 11.29% 6.87% 5.48% 134.37% 51.89% -58.49% -
  Horiz. % 185.38% 166.58% 155.87% 147.78% 63.05% 41.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.0450 0.0900 0.1300 0.1400 0.1400 0.1400 0.2200 -
P/RPS 13.65 11.61 6.97 22.11 1.76 1.98 2.19 32.46%
  YoY % 17.57% 66.57% -68.48% 1,156.25% -11.11% -9.59% -
  Horiz. % 623.29% 530.14% 318.26% 1,009.59% 80.37% 90.41% 100.00%
P/EPS -133.71 -150.00 -118.18 93.33 46.67 41.18 -30.56 25.45%
  YoY % 10.86% -26.93% -226.63% 99.98% 13.33% 234.75% -
  Horiz. % 437.53% 490.84% 386.71% -305.40% -152.72% -134.75% 100.00%
EY -0.75 -0.67 -0.85 1.07 2.14 2.43 -3.27 -20.24%
  YoY % -11.94% 21.18% -179.44% -50.00% -11.93% 174.31% -
  Horiz. % 22.94% 20.49% 25.99% -32.72% -65.44% -74.31% 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 0.30 0.41 0.59 0.64 0.61 0.58 0.09 20.32%
  YoY % -26.83% -30.51% -7.81% 4.92% 5.17% 544.44% -
  Horiz. % 333.33% 455.56% 655.56% 711.11% 677.78% 644.44% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date - 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 30/08/10 -
Price 0.0400 0.0500 0.1300 0.1500 0.1300 0.1300 0.1200 -
P/RPS 12.13 6.45 6.97 23.68 1.63 1.84 1.20 42.67%
  YoY % 88.06% -7.46% -70.57% 1,352.76% -11.41% 53.33% -
  Horiz. % 1,010.83% 537.50% 580.83% 1,973.33% 135.83% 153.33% 100.00%
P/EPS -118.85 -83.33 -118.18 100.00 43.33 38.24 -16.67 35.22%
  YoY % -42.63% 29.49% -218.18% 130.79% 13.31% 329.39% -
  Horiz. % 712.96% 499.88% 708.94% -599.88% -259.93% -229.39% 100.00%
EY -0.84 -1.20 -0.85 1.00 2.31 2.62 -6.00 -26.07%
  YoY % 30.00% -41.18% -185.00% -56.71% -11.83% 143.67% -
  Horiz. % 14.00% 20.00% 14.17% -16.67% -38.50% -43.67% 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 0.27 0.23 0.59 0.68 0.57 0.54 0.05 29.57%
  YoY % 17.39% -61.02% -13.24% 19.30% 5.56% 980.00% -
  Horiz. % 540.00% 460.00% 1,180.00% 1,360.00% 1,140.00% 1,080.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS