Highlights

[TIGER] YoY Quarter Result on 2012-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     108.36%    YoY -     -14.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 90 4,779 17,885 3,085 17,526 1,283 719 -31.47%
  YoY % -98.12% -73.28% 479.74% -82.40% 1,266.02% 78.44% -
  Horiz. % 12.52% 664.67% 2,487.48% 429.07% 2,437.55% 178.44% 100.00%
PBT 2,085 -2,933 13,063 261 2,569 -4,566 -3,136 -
  YoY % 171.09% -122.45% 4,904.98% -89.84% 156.26% -45.60% -
  Horiz. % -66.49% 93.53% -416.55% -8.32% -81.92% 145.60% 100.00%
Tax -2,015 1,213 -9,429 -21 -2,287 -97 -701 21.17%
  YoY % -266.12% 112.86% -44,800.00% 99.08% -2,257.73% 86.16% -
  Horiz. % 287.45% -173.04% 1,345.08% 3.00% 326.25% 13.84% 100.00%
NP 70 -1,720 3,634 240 282 -4,663 -3,837 -
  YoY % 104.07% -147.33% 1,414.17% -14.89% 106.05% -21.53% -
  Horiz. % -1.82% 44.83% -94.71% -6.25% -7.35% 121.53% 100.00%
NP to SH 70 -1,720 3,634 240 282 -4,141 -3,965 -
  YoY % 104.07% -147.33% 1,414.17% -14.89% 106.81% -4.44% -
  Horiz. % -1.77% 43.38% -91.65% -6.05% -7.11% 104.44% 100.00%
Tax Rate 96.64 % - % 72.18 % 8.05 % 89.02 % - % - % -
  YoY % 0.00% 0.00% 796.65% -90.96% 0.00% 0.00% -
  Horiz. % 108.56% 0.00% 81.08% 9.04% 100.00% - -
Total Cost 20 6,499 14,251 2,845 17,244 5,946 4,556 -62.74%
  YoY % -99.69% -54.40% 400.91% -83.50% 190.01% 30.51% -
  Horiz. % 0.44% 142.65% 312.80% 62.45% 378.49% 130.51% 100.00%
Net Worth 154,000 174,271 91,806 78,857 75,199 8,451 23,644 40.60%
  YoY % -11.63% 89.83% 16.42% 4.86% 789.83% -64.26% -
  Horiz. % 651.31% 737.05% 388.28% 333.51% 318.04% 35.74% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 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
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 154,000 174,271 91,806 78,857 75,199 8,451 23,644 40.60%
  YoY % -11.63% 89.83% 16.42% 4.86% 789.83% -64.26% -
  Horiz. % 651.31% 737.05% 388.28% 333.51% 318.04% 35.74% 100.00%
NOSH 700,000 792,142 382,526 342,857 313,333 35,212 45,470 64.41%
  YoY % -11.63% 107.08% 11.57% 9.42% 789.83% -22.56% -
  Horiz. % 1,539.47% 1,742.11% 841.27% 754.03% 689.10% 77.44% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 77.78 % -35.99 % 20.32 % 7.78 % 1.61 % -363.45 % -533.66 % -
  YoY % 316.12% -277.12% 161.18% 383.23% 100.44% 31.89% -
  Horiz. % -14.57% 6.74% -3.81% -1.46% -0.30% 68.11% 100.00%
ROE 0.05 % -0.99 % 3.96 % 0.30 % 0.38 % -49.00 % -16.77 % -
  YoY % 105.05% -125.00% 1,220.00% -21.05% 100.78% -192.19% -
  Horiz. % -0.30% 5.90% -23.61% -1.79% -2.27% 292.19% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.01 0.60 4.68 0.90 5.59 3.64 1.58 -60.18%
  YoY % -98.33% -87.18% 420.00% -83.90% 53.57% 130.38% -
  Horiz. % 0.63% 37.97% 296.20% 56.96% 353.80% 230.38% 100.00%
EPS 0.01 -0.22 0.95 0.07 0.09 -11.76 -8.72 -
  YoY % 104.55% -123.16% 1,257.14% -22.22% 100.77% -34.86% -
  Horiz. % -0.11% 2.52% -10.89% -0.80% -1.03% 134.86% 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 0.2200 0.2200 0.2400 0.2300 0.2400 0.2400 0.5200 -14.48%
  YoY % 0.00% -8.33% 4.35% -4.17% 0.00% -53.85% -
  Horiz. % 42.31% 42.31% 46.15% 44.23% 46.15% 46.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.01 0.33 1.22 0.21 1.19 0.09 0.05 -25.38%
  YoY % -96.97% -72.95% 480.95% -82.35% 1,222.22% 80.00% -
  Horiz. % 20.00% 660.00% 2,440.00% 420.00% 2,380.00% 180.00% 100.00%
EPS 0.00 -0.12 0.25 0.02 0.02 -0.28 -0.27 -
  YoY % 0.00% -148.00% 1,150.00% 0.00% 107.14% -3.70% -
  Horiz. % -0.00% 44.44% -92.59% -7.41% -7.41% 103.70% 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 0.1049 0.1187 0.0625 0.0537 0.0512 0.0058 0.0161 40.61%
  YoY % -11.63% 89.92% 16.39% 4.88% 782.76% -63.98% -
  Horiz. % 651.55% 737.27% 388.20% 333.54% 318.01% 36.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1050 0.1400 0.2250 0.3100 0.1200 0.1400 0.2800 -
P/RPS 816.67 23.21 4.81 34.45 2.15 3.84 17.71 100.72%
  YoY % 3,418.61% 382.54% -86.04% 1,502.33% -44.01% -78.32% -
  Horiz. % 4,611.35% 131.06% 27.16% 194.52% 12.14% 21.68% 100.00%
P/EPS 1,050.00 -64.48 23.68 442.86 133.33 -1.19 -3.21 -
  YoY % 1,728.41% -372.30% -94.65% 232.15% 11,304.20% 62.93% -
  Horiz. % -32,710.28% 2,008.72% -737.69% -13,796.26% -4,153.58% 37.07% 100.00%
EY 0.10 -1.55 4.22 0.23 0.75 -84.00 -31.14 -
  YoY % 106.45% -136.73% 1,734.78% -69.33% 100.89% -169.75% -
  Horiz. % -0.32% 4.98% -13.55% -0.74% -2.41% 269.75% 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 0.48 0.64 0.94 1.35 0.50 0.58 0.54 -2.12%
  YoY % -25.00% -31.91% -30.37% 170.00% -13.79% 7.41% -
  Horiz. % 88.89% 118.52% 174.07% 250.00% 92.59% 107.41% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.0950 0.1450 0.2200 0.2350 0.1400 0.1600 0.2200 -
P/RPS 738.89 24.03 4.71 26.12 2.50 4.39 13.91 105.95%
  YoY % 2,974.86% 410.19% -81.97% 944.80% -43.05% -68.44% -
  Horiz. % 5,311.93% 172.75% 33.86% 187.78% 17.97% 31.56% 100.00%
P/EPS 950.00 -66.78 23.16 335.71 155.56 -1.36 -2.52 -
  YoY % 1,522.58% -388.34% -93.10% 115.81% 11,538.23% 46.03% -
  Horiz. % -37,698.41% 2,650.00% -919.05% -13,321.82% -6,173.02% 53.97% 100.00%
EY 0.11 -1.50 4.32 0.30 0.64 -73.50 -39.64 -
  YoY % 107.33% -134.72% 1,340.00% -53.12% 100.87% -85.42% -
  Horiz. % -0.28% 3.78% -10.90% -0.76% -1.61% 185.42% 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 0.66 0.92 1.02 0.58 0.67 0.42 0.43%
  YoY % -34.85% -28.26% -9.80% 75.86% -13.43% 59.52% -
  Horiz. % 102.38% 157.14% 219.05% 242.86% 138.10% 159.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

309  233  544  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.18-0.01 
 LAMBO 0.0350.00 
 MMAG-WB 0.155-0.015 
 KANGER 0.255-0.005 
 FINTEC 0.100.00 
 PERMAJU 0.215+0.015 
 VERTICE 0.375+0.095 
 MMAG 0.995-0.005 
 CME 0.10-0.01 
 SAPNRG 0.110.00 

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!
PARTNERS & BROKERS