Highlights

[TIGER] YoY Quarter Result on 2010-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -159.82%    YoY -     57.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,022 6,478 6,897 4,791 2,781 2,215 15,167 -21.97%
  YoY % -53.35% -6.08% 43.96% 72.28% 25.55% -85.40% -
  Horiz. % 19.92% 42.71% 45.47% 31.59% 18.34% 14.60% 100.00%
PBT 107 -2,845 1,514 -2,011 -5,060 -214 1,679 -34.51%
  YoY % 103.76% -287.91% 175.29% 60.26% -2,264.49% -112.75% -
  Horiz. % 6.37% -169.45% 90.17% -119.77% -301.37% -12.75% 100.00%
Tax 0 -27 -939 0 347 -95 -270 -
  YoY % 0.00% 97.12% 0.00% 0.00% 465.26% 64.81% -
  Horiz. % -0.00% 10.00% 347.78% -0.00% -128.52% 35.19% 100.00%
NP 107 -2,872 575 -2,011 -4,713 -309 1,409 -32.72%
  YoY % 103.73% -599.48% 128.59% 57.33% -1,425.24% -121.93% -
  Horiz. % 7.59% -203.83% 40.81% -142.73% -334.49% -21.93% 100.00%
NP to SH 107 -2,872 575 -2,011 -4,713 -263 1,343 -32.22%
  YoY % 103.73% -599.48% 128.59% 57.33% -1,692.02% -119.58% -
  Horiz. % 7.97% -213.85% 42.81% -149.74% -350.93% -19.58% 100.00%
Tax Rate - % - % 62.02 % - % - % - % 16.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 385.70% 0.00% 0.00% 0.00% 100.00%
Total Cost 2,915 9,350 6,322 6,802 7,494 2,524 13,758 -21.23%
  YoY % -68.82% 47.90% -7.06% -9.23% 196.91% -81.65% -
  Horiz. % 21.19% 67.96% 45.95% 49.44% 54.47% 18.35% 100.00%
Net Worth 235,400 67,217 68,999 9,890 26,403 58,788 37,280 32.75%
  YoY % 250.21% -2.58% 597.66% -62.54% -55.09% 57.69% -
  Horiz. % 631.42% 180.30% 185.08% 26.53% 70.82% 157.69% 100.00%
Dividend
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 235,400 67,217 68,999 9,890 26,403 58,788 37,280 32.75%
  YoY % 250.21% -2.58% 597.66% -62.54% -55.09% 57.69% -
  Horiz. % 631.42% 180.30% 185.08% 26.53% 70.82% 157.69% 100.00%
NOSH 1,070,000 305,531 287,499 36,630 44,005 77,352 41,968 64.53%
  YoY % 250.21% 6.27% 684.87% -16.76% -43.11% 84.31% -
  Horiz. % 2,549.52% 728.00% 685.03% 87.28% 104.85% 184.31% 100.00%
Ratio Analysis
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.54 % -44.33 % 8.34 % -41.97 % -169.47 % -13.95 % 9.29 % -13.79%
  YoY % 107.99% -631.53% 119.87% 75.23% -1,114.84% -250.16% -
  Horiz. % 38.11% -477.18% 89.77% -451.78% -1,824.22% -150.16% 100.00%
ROE 0.05 % -4.27 % 0.83 % -20.33 % -17.85 % -0.45 % 3.60 % -48.19%
  YoY % 101.17% -614.46% 104.08% -13.89% -3,866.67% -112.50% -
  Horiz. % 1.39% -118.61% 23.06% -564.72% -495.83% -12.50% 100.00%
Per Share
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.28 2.12 2.40 13.08 6.32 2.86 36.14 -52.63%
  YoY % -86.79% -11.67% -81.65% 106.96% 120.98% -92.09% -
  Horiz. % 0.77% 5.87% 6.64% 36.19% 17.49% 7.91% 100.00%
EPS 0.01 -0.94 0.20 -5.49 -10.71 -0.34 3.20 -58.81%
  YoY % 101.06% -570.00% 103.64% 48.74% -3,050.00% -110.62% -
  Horiz. % 0.31% -29.37% 6.25% -171.56% -334.69% -10.62% 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 0.2700 0.6000 0.7600 0.8883 -19.31%
  YoY % 0.00% -8.33% -11.11% -55.00% -21.05% -14.44% -
  Horiz. % 24.77% 24.77% 27.02% 30.40% 67.54% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.21 0.44 0.47 0.33 0.19 0.15 1.04 -21.81%
  YoY % -52.27% -6.38% 42.42% 73.68% 26.67% -85.58% -
  Horiz. % 20.19% 42.31% 45.19% 31.73% 18.27% 14.42% 100.00%
EPS 0.01 -0.20 0.04 -0.14 -0.32 -0.02 0.09 -28.67%
  YoY % 105.00% -600.00% 128.57% 56.25% -1,500.00% -122.22% -
  Horiz. % 11.11% -222.22% 44.44% -155.56% -355.56% -22.22% 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 0.1607 0.0459 0.0471 0.0068 0.0180 0.0401 0.0255 32.71%
  YoY % 250.11% -2.55% 592.65% -62.22% -55.11% 57.25% -
  Horiz. % 630.20% 180.00% 184.71% 26.67% 70.59% 157.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1500 0.1300 0.1000 0.1200 0.2200 0.3300 0.7900 -
P/RPS 53.11 6.13 4.17 0.92 3.48 11.52 2.19 63.27%
  YoY % 766.39% 47.00% 353.26% -73.56% -69.79% 426.03% -
  Horiz. % 2,425.11% 279.91% 190.41% 42.01% 158.90% 526.03% 100.00%
P/EPS 1,500.00 -13.83 50.00 -2.19 -2.05 -97.06 24.69 88.03%
  YoY % 10,945.99% -127.66% 2,383.10% -6.83% 97.89% -493.11% -
  Horiz. % 6,075.33% -56.01% 202.51% -8.87% -8.30% -393.11% 100.00%
EY 0.07 -7.23 2.00 -45.75 -48.68 -1.03 4.05 -46.42%
  YoY % 100.97% -461.50% 104.37% 6.02% -4,626.21% -125.43% -
  Horiz. % 1.73% -178.52% 49.38% -1,129.63% -1,201.98% -25.43% 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 0.68 0.59 0.42 0.44 0.37 0.43 0.89 -4.05%
  YoY % 15.25% 40.48% -4.55% 18.92% -13.95% -51.69% -
  Horiz. % 76.40% 66.29% 47.19% 49.44% 41.57% 48.31% 100.00%
Price Multiplier on Announcement Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 -
Price 0.1400 0.4100 0.1300 0.1600 0.2200 0.2500 0.6500 -
P/RPS 49.57 19.34 5.42 1.22 3.48 8.73 1.80 66.49%
  YoY % 156.31% 256.83% 344.26% -64.94% -60.14% 385.00% -
  Horiz. % 2,753.89% 1,074.44% 301.11% 67.78% 193.33% 485.00% 100.00%
P/EPS 1,400.00 -43.62 65.00 -2.91 -2.05 -73.53 20.31 91.71%
  YoY % 3,309.54% -167.11% 2,333.68% -41.95% 97.21% -462.04% -
  Horiz. % 6,893.16% -214.77% 320.04% -14.33% -10.09% -362.04% 100.00%
EY 0.07 -2.29 1.54 -34.31 -48.68 -1.36 4.92 -47.99%
  YoY % 103.06% -248.70% 104.49% 29.52% -3,479.41% -127.64% -
  Horiz. % 1.42% -46.54% 31.30% -697.36% -989.43% -27.64% 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 0.64 1.86 0.54 0.59 0.37 0.33 0.73 -2.00%
  YoY % -65.59% 244.44% -8.47% 59.46% 12.12% -54.79% -
  Horiz. % 87.67% 254.79% 73.97% 80.82% 50.68% 45.21% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers