Highlights

[TIGER] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -68.21%    YoY -     295.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,195 316 3,715 10,445 6,701 2,083 433 41.79%
  YoY % 1,227.53% -91.49% -64.43% 55.87% 221.70% 381.06% -
  Horiz. % 968.82% 72.98% 857.97% 2,412.24% 1,547.58% 481.06% 100.00%
PBT 620 -693 1,342 611 370 657 -926 -
  YoY % 189.47% -151.64% 119.64% 65.14% -43.68% 170.95% -
  Horiz. % -66.95% 74.84% -144.92% -65.98% -39.96% -70.95% 100.00%
Tax 0 0 -304 -124 -247 -198 -65 -
  YoY % 0.00% 0.00% -145.16% 49.80% -24.75% -204.62% -
  Horiz. % -0.00% -0.00% 467.69% 190.77% 380.00% 304.62% 100.00%
NP 620 -693 1,038 487 123 459 -991 -
  YoY % 189.47% -166.76% 113.14% 295.93% -73.20% 146.32% -
  Horiz. % -62.56% 69.93% -104.74% -49.14% -12.41% -46.32% 100.00%
NP to SH 620 -693 1,038 487 123 459 -991 -
  YoY % 189.47% -166.76% 113.14% 295.93% -73.20% 146.32% -
  Horiz. % -62.56% 69.93% -104.74% -49.14% -12.41% -46.32% 100.00%
Tax Rate - % - % 22.65 % 20.29 % 66.76 % 30.14 % - % -
  YoY % 0.00% 0.00% 11.63% -69.61% 121.50% 0.00% -
  Horiz. % 0.00% 0.00% 75.15% 67.32% 221.50% 100.00% -
Total Cost 3,575 1,009 2,677 9,958 6,578 1,624 1,424 15.20%
  YoY % 254.31% -62.31% -73.12% 51.38% 305.05% 14.04% -
  Horiz. % 251.05% 70.86% 187.99% 699.30% 461.94% 114.04% 100.00%
Net Worth 170,500 169,399 92,266 70,006 42,171 23,391 30,390 30.36%
  YoY % 0.65% 83.60% 31.80% 66.00% 80.29% -23.03% -
  Horiz. % 561.03% 557.41% 303.60% 230.35% 138.76% 76.97% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 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
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 170,500 169,399 92,266 70,006 42,171 23,391 30,390 30.36%
  YoY % 0.65% 83.60% 31.80% 66.00% 80.29% -23.03% -
  Horiz. % 561.03% 557.41% 303.60% 230.35% 138.76% 76.97% 100.00%
NOSH 775,000 769,999 384,444 304,375 175,714 44,134 44,044 55.41%
  YoY % 0.65% 100.29% 26.31% 73.22% 298.13% 0.20% -
  Horiz. % 1,759.59% 1,748.23% 872.86% 691.06% 398.95% 100.20% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.78 % -219.30 % 27.94 % 4.66 % 1.84 % 22.04 % -228.87 % -
  YoY % 106.74% -884.90% 499.57% 153.26% -91.65% 109.63% -
  Horiz. % -6.46% 95.82% -12.21% -2.04% -0.80% -9.63% 100.00%
ROE 0.36 % -0.41 % 1.13 % 0.70 % 0.29 % 1.96 % -3.26 % -
  YoY % 187.80% -136.28% 61.43% 141.38% -85.20% 160.12% -
  Horiz. % -11.04% 12.58% -34.66% -21.47% -8.90% -60.12% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.54 0.04 0.97 3.43 3.81 4.72 0.98 -8.76%
  YoY % 1,250.00% -95.88% -71.72% -9.97% -19.28% 381.63% -
  Horiz. % 55.10% 4.08% 98.98% 350.00% 388.78% 481.63% 100.00%
EPS 0.08 -0.09 0.27 0.16 0.07 1.04 -2.25 -
  YoY % 188.89% -133.33% 68.75% 128.57% -93.27% 146.22% -
  Horiz. % -3.56% 4.00% -12.00% -7.11% -3.11% -46.22% 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 0.2200 0.2200 0.2400 0.2300 0.2400 0.5300 0.6900 -16.12%
  YoY % 0.00% -8.33% 4.35% -4.17% -54.72% -23.19% -
  Horiz. % 31.88% 31.88% 34.78% 33.33% 34.78% 76.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.29 0.02 0.25 0.71 0.46 0.14 0.03 41.74%
  YoY % 1,350.00% -92.00% -64.79% 54.35% 228.57% 366.67% -
  Horiz. % 966.67% 66.67% 833.33% 2,366.67% 1,533.33% 466.67% 100.00%
EPS 0.04 -0.05 0.07 0.03 0.01 0.03 -0.07 -
  YoY % 180.00% -171.43% 133.33% 200.00% -66.67% 142.86% -
  Horiz. % -57.14% 71.43% -100.00% -42.86% -14.29% -42.86% 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 0.1161 0.1153 0.0628 0.0477 0.0287 0.0159 0.0207 30.36%
  YoY % 0.69% 83.60% 31.66% 66.20% 80.50% -23.19% -
  Horiz. % 560.87% 557.00% 303.38% 230.43% 138.65% 76.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.0900 0.1400 0.2300 0.1400 0.1700 0.1900 0.3200 -
P/RPS 16.63 341.14 23.80 4.08 4.46 4.03 32.55 -9.81%
  YoY % -95.13% 1,333.36% 483.33% -8.52% 10.67% -87.62% -
  Horiz. % 51.09% 1,048.05% 73.12% 12.53% 13.70% 12.38% 100.00%
P/EPS 112.50 -155.56 85.19 87.50 242.86 18.27 -14.22 -
  YoY % 172.32% -282.60% -2.64% -63.97% 1,229.28% 228.48% -
  Horiz. % -791.14% 1,093.95% -599.09% -615.33% -1,707.88% -128.48% 100.00%
EY 0.89 -0.64 1.17 1.14 0.41 5.47 -7.03 -
  YoY % 239.06% -154.70% 2.63% 178.05% -92.50% 177.81% -
  Horiz. % -12.66% 9.10% -16.64% -16.22% -5.83% -77.81% 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 0.41 0.64 0.96 0.61 0.71 0.36 0.46 -1.75%
  YoY % -35.94% -33.33% 57.38% -14.08% 97.22% -21.74% -
  Horiz. % 89.13% 139.13% 208.70% 132.61% 154.35% 78.26% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 26/05/10 28/05/09 -
Price 0.0900 0.1400 0.2600 0.1400 0.1400 0.1700 0.2000 -
P/RPS 16.63 341.14 26.91 4.08 3.67 3.60 20.34 -3.05%
  YoY % -95.13% 1,167.71% 559.56% 11.17% 1.94% -82.30% -
  Horiz. % 81.76% 1,677.19% 132.30% 20.06% 18.04% 17.70% 100.00%
P/EPS 112.50 -155.56 96.30 87.50 200.00 16.35 -8.89 -
  YoY % 172.32% -261.54% 10.06% -56.25% 1,123.24% 283.91% -
  Horiz. % -1,265.47% 1,749.83% -1,083.24% -984.25% -2,249.72% -183.91% 100.00%
EY 0.89 -0.64 1.04 1.14 0.50 6.12 -11.25 -
  YoY % 239.06% -161.54% -8.77% 128.00% -91.83% 154.40% -
  Horiz. % -7.91% 5.69% -9.24% -10.13% -4.44% -54.40% 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 0.41 0.64 1.08 0.61 0.58 0.32 0.29 5.47%
  YoY % -35.94% -40.74% 77.05% 5.17% 81.25% 10.34% -
  Horiz. % 141.38% 220.69% 372.41% 210.34% 200.00% 110.34% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS