Highlights

[TIGER] YoY Cumulative Quarter Result on 2014-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -26.55%    YoY -     -177.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 5,378 4,585 6,601 14,869 4,788 24,555 13,718 -13.40%
  YoY % 17.30% -30.54% -55.61% 210.55% -80.50% 79.00% -
  Horiz. % 39.20% 33.42% 48.12% 108.39% 34.90% 179.00% 100.00%
PBT 220 -468 -511 -877 1,438 1,044 1,970 -28.59%
  YoY % 147.01% 8.41% 41.73% -160.99% 37.74% -47.01% -
  Horiz. % 11.17% -23.76% -25.94% -44.52% 72.99% 52.99% 100.00%
Tax 88 0 0 0 -304 -119 -1,309 -
  YoY % 0.00% 0.00% 0.00% 0.00% -155.46% 90.91% -
  Horiz. % -6.72% -0.00% -0.00% -0.00% 23.22% 9.09% 100.00%
NP 308 -468 -511 -877 1,134 925 661 -11.07%
  YoY % 165.81% 8.41% 41.73% -177.34% 22.59% 39.94% -
  Horiz. % 46.60% -70.80% -77.31% -132.68% 171.56% 139.94% 100.00%
NP to SH 308 -468 -511 -877 1,134 925 661 -11.07%
  YoY % 165.81% 8.41% 41.73% -177.34% 22.59% 39.94% -
  Horiz. % 46.60% -70.80% -77.31% -132.68% 171.56% 139.94% 100.00%
Tax Rate -40.00 % - % - % - % 21.14 % 11.40 % 66.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 85.44% -82.84% -
  Horiz. % -60.20% 0.00% 0.00% 0.00% 31.81% 17.16% 100.00%
Total Cost 5,070 5,053 7,112 15,746 3,654 23,630 13,057 -13.53%
  YoY % 0.34% -28.95% -54.83% 330.93% -84.54% 80.98% -
  Horiz. % 38.83% 38.70% 54.47% 120.59% 27.98% 180.98% 100.00%
Net Worth 231,304 208,590 187,366 175,399 166,319 70,916 46,658 27.88%
  YoY % 10.89% 11.33% 6.82% 5.46% 134.53% 51.99% -
  Horiz. % 495.74% 447.05% 401.57% 375.92% 356.46% 151.99% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Net Worth 231,304 208,590 187,366 175,399 166,319 70,916 46,658 27.88%
  YoY % 10.89% 11.33% 6.82% 5.46% 134.53% 51.99% -
  Horiz. % 495.74% 447.05% 401.57% 375.92% 356.46% 151.99% 100.00%
NOSH 1,652,178 1,390,600 851,666 797,272 755,999 308,333 194,411 38.92%
  YoY % 18.81% 63.28% 6.82% 5.46% 145.19% 58.60% -
  Horiz. % 849.83% 715.29% 438.07% 410.09% 388.87% 158.60% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
NP Margin 5.73 % -10.21 % -7.74 % -5.90 % 23.68 % 3.77 % 4.82 % 2.69%
  YoY % 156.12% -31.91% -31.19% -124.92% 528.12% -21.78% -
  Horiz. % 118.88% -211.83% -160.58% -122.41% 491.29% 78.22% 100.00%
ROE 0.13 % -0.22 % -0.27 % -0.50 % 0.68 % 1.30 % 1.42 % -30.74%
  YoY % 159.09% 18.52% 46.00% -173.53% -47.69% -8.45% -
  Horiz. % 9.15% -15.49% -19.01% -35.21% 47.89% 91.55% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.33 0.33 0.78 1.86 0.63 7.96 7.06 -37.53%
  YoY % 0.00% -57.69% -58.06% 195.24% -92.09% 12.75% -
  Horiz. % 4.67% 4.67% 11.05% 26.35% 8.92% 112.75% 100.00%
EPS 0.02 -0.03 0.06 -0.11 0.15 0.30 0.34 -35.29%
  YoY % 166.67% -150.00% 154.55% -173.33% -50.00% -11.76% -
  Horiz. % 5.88% -8.82% 17.65% -32.35% 44.12% 88.24% 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 0.1400 0.1500 0.2200 0.2200 0.2200 0.2300 0.2400 -7.95%
  YoY % -6.67% -31.82% 0.00% 0.00% -4.35% -4.17% -
  Horiz. % 58.33% 62.50% 91.67% 91.67% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.37 0.32 0.46 1.03 0.33 1.71 0.95 -13.49%
  YoY % 15.63% -30.43% -55.34% 212.12% -80.70% 80.00% -
  Horiz. % 38.95% 33.68% 48.42% 108.42% 34.74% 180.00% 100.00%
EPS 0.02 -0.03 -0.04 -0.06 0.08 0.06 0.05 -13.13%
  YoY % 166.67% 25.00% 33.33% -175.00% 33.33% 20.00% -
  Horiz. % 40.00% -60.00% -80.00% -120.00% 160.00% 120.00% 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 0.1608 0.1450 0.1303 0.1219 0.1156 0.0493 0.0324 27.90%
  YoY % 10.90% 11.28% 6.89% 5.45% 134.48% 52.16% -
  Horiz. % 496.30% 447.53% 402.16% 376.23% 356.79% 152.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 -
Price 0.0400 0.0450 0.0900 0.1300 0.1400 0.1400 0.1400 -
P/RPS 12.29 13.65 11.61 6.97 22.11 1.76 1.98 32.37%
  YoY % -9.96% 17.57% 66.57% -68.48% 1,156.25% -11.11% -
  Horiz. % 620.71% 689.39% 586.36% 352.02% 1,116.67% 88.89% 100.00%
P/EPS 214.57 -133.71 -150.00 -118.18 93.33 46.67 41.18 28.86%
  YoY % 260.47% 10.86% -26.93% -226.63% 99.98% 13.33% -
  Horiz. % 521.05% -324.70% -364.25% -286.98% 226.64% 113.33% 100.00%
EY 0.47 -0.75 -0.67 -0.85 1.07 2.14 2.43 -22.31%
  YoY % 162.67% -11.94% 21.18% -179.44% -50.00% -11.93% -
  Horiz. % 19.34% -30.86% -27.57% -34.98% 44.03% 88.07% 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 0.29 0.30 0.41 0.59 0.64 0.61 0.58 -10.10%
  YoY % -3.33% -26.83% -30.51% -7.81% 4.92% 5.17% -
  Horiz. % 50.00% 51.72% 70.69% 101.72% 110.34% 105.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 27/02/18 - 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 -
Price 0.0450 0.0400 0.0500 0.1300 0.1500 0.1300 0.1300 -
P/RPS 13.82 12.13 6.45 6.97 23.68 1.63 1.84 36.31%
  YoY % 13.93% 88.06% -7.46% -70.57% 1,352.76% -11.41% -
  Horiz. % 751.09% 659.24% 350.54% 378.80% 1,286.96% 88.59% 100.00%
P/EPS 241.39 -118.85 -83.33 -118.18 100.00 43.33 38.24 32.72%
  YoY % 303.10% -42.63% 29.49% -218.18% 130.79% 13.31% -
  Horiz. % 631.25% -310.80% -217.91% -309.05% 261.51% 113.31% 100.00%
EY 0.41 -0.84 -1.20 -0.85 1.00 2.31 2.62 -24.79%
  YoY % 148.81% 30.00% -41.18% -185.00% -56.71% -11.83% -
  Horiz. % 15.65% -32.06% -45.80% -32.44% 38.17% 88.17% 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 0.32 0.27 0.23 0.59 0.68 0.57 0.54 -7.72%
  YoY % 18.52% 17.39% -61.02% -13.24% 19.30% 5.56% -
  Horiz. % 59.26% 50.00% 42.59% 109.26% 125.93% 105.56% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers