Highlights

[TIGER] YoY Quarter Result on 2015-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     785.71%    YoY -     189.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Revenue 2,250 3,752 4,195 316 3,715 10,445 6,701 -15.44%
  YoY % -40.03% -10.56% 1,227.53% -91.49% -64.43% 55.87% -
  Horiz. % 33.58% 55.99% 62.60% 4.72% 55.44% 155.87% 100.00%
PBT 151 117 620 -693 1,342 661 370 -12.87%
  YoY % 29.06% -81.13% 189.47% -151.64% 103.03% 78.65% -
  Horiz. % 40.81% 31.62% 167.57% -187.30% 362.70% 178.65% 100.00%
Tax 0 0 0 0 -304 -174 -247 -
  YoY % 0.00% 0.00% 0.00% 0.00% -74.71% 29.55% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 123.08% 70.45% 100.00%
NP 151 117 620 -693 1,038 487 123 3.20%
  YoY % 29.06% -81.13% 189.47% -166.76% 113.14% 295.93% -
  Horiz. % 122.76% 95.12% 504.07% -563.41% 843.90% 395.93% 100.00%
NP to SH 151 117 620 -693 1,038 487 123 3.20%
  YoY % 29.06% -81.13% 189.47% -166.76% 113.14% 295.93% -
  Horiz. % 122.76% 95.12% 504.07% -563.41% 843.90% 395.93% 100.00%
Tax Rate - % - % - % - % 22.65 % 26.32 % 66.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -13.94% -60.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.93% 39.42% 100.00%
Total Cost 2,099 3,635 3,575 1,009 2,677 9,958 6,578 -16.10%
  YoY % -42.26% 1.68% 254.31% -62.31% -73.12% 51.38% -
  Horiz. % 31.91% 55.26% 54.35% 15.34% 40.70% 151.38% 100.00%
Net Worth 211,400 208,590 170,500 169,399 92,266 70,006 42,171 28.11%
  YoY % 1.35% 22.34% 0.65% 83.60% 31.80% 66.00% -
  Horiz. % 501.29% 494.62% 404.30% 401.69% 218.79% 166.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Net Worth 211,400 208,590 170,500 169,399 92,266 70,006 42,171 28.11%
  YoY % 1.35% 22.34% 0.65% 83.60% 31.80% 66.00% -
  Horiz. % 501.29% 494.62% 404.30% 401.69% 218.79% 166.00% 100.00%
NOSH 1,510,000 1,390,600 775,000 769,999 384,444 304,375 175,714 39.18%
  YoY % 8.59% 79.43% 0.65% 100.29% 26.31% 73.22% -
  Horiz. % 859.35% 791.40% 441.06% 438.21% 218.79% 173.22% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
NP Margin 6.71 % 3.12 % 14.78 % -219.30 % 27.94 % 4.66 % 1.84 % 22.00%
  YoY % 115.06% -78.89% 106.74% -884.90% 499.57% 153.26% -
  Horiz. % 364.67% 169.57% 803.26% -11,918.48% 1,518.48% 253.26% 100.00%
ROE 0.07 % 0.06 % 0.36 % -0.41 % 1.13 % 0.70 % 0.29 % -19.62%
  YoY % 16.67% -83.33% 187.80% -136.28% 61.43% 141.38% -
  Horiz. % 24.14% 20.69% 124.14% -141.38% 389.66% 241.38% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.15 0.27 0.54 0.04 0.97 3.43 3.81 -39.17%
  YoY % -44.44% -50.00% 1,250.00% -95.88% -71.72% -9.97% -
  Horiz. % 3.94% 7.09% 14.17% 1.05% 25.46% 90.03% 100.00%
EPS 0.01 0.01 0.08 -0.09 0.27 0.16 0.07 -25.85%
  YoY % 0.00% -87.50% 188.89% -133.33% 68.75% 128.57% -
  Horiz. % 14.29% 14.29% 114.29% -128.57% 385.71% 228.57% 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 0.2400 0.2300 0.2400 -7.95%
  YoY % -6.67% -31.82% 0.00% -8.33% 4.35% -4.17% -
  Horiz. % 58.33% 62.50% 91.67% 91.67% 100.00% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,438,460
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.16 0.26 0.29 0.02 0.26 0.73 0.47 -15.26%
  YoY % -38.46% -10.34% 1,350.00% -92.31% -64.38% 55.32% -
  Horiz. % 34.04% 55.32% 61.70% 4.26% 55.32% 155.32% 100.00%
EPS 0.01 0.01 0.04 -0.05 0.07 0.03 0.01 -
  YoY % 0.00% -75.00% 180.00% -171.43% 133.33% 200.00% -
  Horiz. % 100.00% 100.00% 400.00% -500.00% 700.00% 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 0.1470 0.1450 0.1185 0.1178 0.0641 0.0487 0.0293 28.13%
  YoY % 1.38% 22.36% 0.59% 83.78% 31.62% 66.21% -
  Horiz. % 501.71% 494.88% 404.44% 402.05% 218.77% 166.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 -
Price 0.0600 0.0500 0.0900 0.1400 0.2300 0.1400 0.1700 -
P/RPS 40.27 18.53 16.63 341.14 23.80 4.08 4.46 40.24%
  YoY % 117.32% 11.43% -95.13% 1,333.36% 483.33% -8.52% -
  Horiz. % 902.91% 415.47% 372.87% 7,648.88% 533.63% 91.48% 100.00%
P/EPS 600.00 594.27 112.50 -155.56 85.19 87.50 242.86 14.91%
  YoY % 0.96% 428.24% 172.32% -282.60% -2.64% -63.97% -
  Horiz. % 247.06% 244.70% 46.32% -64.05% 35.08% 36.03% 100.00%
EY 0.17 0.17 0.89 -0.64 1.17 1.14 0.41 -12.65%
  YoY % 0.00% -80.90% 239.06% -154.70% 2.63% 178.05% -
  Horiz. % 41.46% 41.46% 217.07% -156.10% 285.37% 278.05% 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 0.43 0.33 0.41 0.64 0.96 0.61 0.71 -7.42%
  YoY % 30.30% -19.51% -35.94% -33.33% 57.38% -14.08% -
  Horiz. % 60.56% 46.48% 57.75% 90.14% 135.21% 85.92% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 27/11/17 24/11/16 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 -
Price 0.0450 0.0450 0.0900 0.1400 0.2600 0.1400 0.1400 -
P/RPS 30.20 16.68 16.63 341.14 26.91 4.08 3.67 38.25%
  YoY % 81.06% 0.30% -95.13% 1,167.71% 559.56% 11.17% -
  Horiz. % 822.89% 454.50% 453.13% 9,295.37% 733.24% 111.17% 100.00%
P/EPS 450.00 534.85 112.50 -155.56 96.30 87.50 200.00 13.27%
  YoY % -15.86% 375.42% 172.32% -261.54% 10.06% -56.25% -
  Horiz. % 225.00% 267.42% 56.25% -77.78% 48.15% 43.75% 100.00%
EY 0.22 0.19 0.89 -0.64 1.04 1.14 0.50 -11.85%
  YoY % 15.79% -78.65% 239.06% -161.54% -8.77% 128.00% -
  Horiz. % 44.00% 38.00% 178.00% -128.00% 208.00% 228.00% 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 0.30 0.41 0.64 1.08 0.61 0.58 -8.73%
  YoY % 6.67% -26.83% -35.94% -40.74% 77.05% 5.17% -
  Horiz. % 55.17% 51.72% 70.69% 110.34% 186.21% 105.17% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers