Highlights

[TIGER] YoY Quarter Result on 2009-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     43.85%    YoY -     -377.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 10,445 6,701 2,083 433 8,155 15,844 12,101 -2.42%
  YoY % 55.87% 221.70% 381.06% -94.69% -48.53% 30.93% -
  Horiz. % 86.32% 55.38% 17.21% 3.58% 67.39% 130.93% 100.00%
PBT 661 370 657 -926 779 1,330 -11 -
  YoY % 78.65% -43.68% 170.95% -218.87% -41.43% 12,190.91% -
  Horiz. % -6,009.09% -3,363.64% -5,972.73% 8,418.18% -7,081.82% -12,090.91% 100.00%
Tax -174 -247 -198 -65 -322 -401 -115 7.14%
  YoY % 29.55% -24.75% -204.62% 79.81% 19.70% -248.70% -
  Horiz. % 151.30% 214.78% 172.17% 56.52% 280.00% 348.70% 100.00%
NP 487 123 459 -991 457 929 -126 -
  YoY % 295.93% -73.20% 146.32% -316.85% -50.81% 837.30% -
  Horiz. % -386.51% -97.62% -364.29% 786.51% -362.70% -737.30% 100.00%
NP to SH 487 123 459 -991 357 930 -126 -
  YoY % 295.93% -73.20% 146.32% -377.59% -61.61% 838.10% -
  Horiz. % -386.51% -97.62% -364.29% 786.51% -283.33% -738.10% 100.00%
Tax Rate 26.32 % 66.76 % 30.14 % - % 41.34 % 30.15 % - % -
  YoY % -60.58% 121.50% 0.00% 0.00% 37.11% 0.00% -
  Horiz. % 87.30% 221.43% 99.97% 0.00% 137.11% 100.00% -
Total Cost 9,958 6,578 1,624 1,424 7,698 14,915 12,227 -3.36%
  YoY % 51.38% 305.05% 14.04% -81.50% -48.39% 21.98% -
  Horiz. % 81.44% 53.80% 13.28% 11.65% 62.96% 121.98% 100.00%
Net Worth 70,006 42,171 23,391 30,390 28,106 36,221 34,402 12.56%
  YoY % 66.00% 80.29% -23.03% 8.13% -22.40% 5.29% -
  Horiz. % 203.49% 122.58% 67.99% 88.34% 81.70% 105.29% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 70,006 42,171 23,391 30,390 28,106 36,221 34,402 12.56%
  YoY % 66.00% 80.29% -23.03% 8.13% -22.40% 5.29% -
  Horiz. % 203.49% 122.58% 67.99% 88.34% 81.70% 105.29% 100.00%
NOSH 304,375 175,714 44,134 44,044 34,326 44,075 43,448 38.29%
  YoY % 73.22% 298.13% 0.20% 28.31% -22.12% 1.44% -
  Horiz. % 700.55% 404.42% 101.58% 101.37% 79.01% 101.44% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.66 % 1.84 % 22.04 % -228.87 % 5.60 % 5.86 % -1.04 % -
  YoY % 153.26% -91.65% 109.63% -4,186.96% -4.44% 663.46% -
  Horiz. % -448.08% -176.92% -2,119.23% 22,006.73% -538.46% -563.46% 100.00%
ROE 0.70 % 0.29 % 1.96 % -3.26 % 1.27 % 2.57 % -0.37 % -
  YoY % 141.38% -85.20% 160.12% -356.69% -50.58% 794.59% -
  Horiz. % -189.19% -78.38% -529.73% 881.08% -343.24% -694.59% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.43 3.81 4.72 0.98 23.76 35.95 27.85 -29.44%
  YoY % -9.97% -19.28% 381.63% -95.88% -33.91% 29.08% -
  Horiz. % 12.32% 13.68% 16.95% 3.52% 85.31% 129.08% 100.00%
EPS 0.16 0.07 1.04 -2.25 1.04 2.11 -0.29 -
  YoY % 128.57% -93.27% 146.22% -316.35% -50.71% 827.59% -
  Horiz. % -55.17% -24.14% -358.62% 775.86% -358.62% -727.59% 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 0.2300 0.2400 0.5300 0.6900 0.8188 0.8218 0.7918 -18.60%
  YoY % -4.17% -54.72% -23.19% -15.73% -0.37% 3.79% -
  Horiz. % 29.05% 30.31% 66.94% 87.14% 103.41% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.71 0.46 0.14 0.03 0.56 1.08 0.82 -2.37%
  YoY % 54.35% 228.57% 366.67% -94.64% -48.15% 31.71% -
  Horiz. % 86.59% 56.10% 17.07% 3.66% 68.29% 131.71% 100.00%
EPS 0.03 0.01 0.03 -0.07 0.02 0.06 -0.01 -
  YoY % 200.00% -66.67% 142.86% -450.00% -66.67% 700.00% -
  Horiz. % -300.00% -100.00% -300.00% 700.00% -200.00% -600.00% 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 0.0477 0.0287 0.0159 0.0207 0.0191 0.0247 0.0234 12.59%
  YoY % 66.20% 80.50% -23.19% 8.38% -22.67% 5.56% -
  Horiz. % 203.85% 122.65% 67.95% 88.46% 81.62% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.1400 0.1700 0.1900 0.3200 0.4500 0.7800 0.4100 -
P/RPS 4.08 4.46 4.03 32.55 1.89 2.17 1.47 18.53%
  YoY % -8.52% 10.67% -87.62% 1,622.22% -12.90% 47.62% -
  Horiz. % 277.55% 303.40% 274.15% 2,214.29% 128.57% 147.62% 100.00%
P/EPS 87.50 242.86 18.27 -14.22 43.27 36.97 -141.38 -
  YoY % -63.97% 1,229.28% 228.48% -132.86% 17.04% 126.15% -
  Horiz. % -61.89% -171.78% -12.92% 10.06% -30.61% -26.15% 100.00%
EY 1.14 0.41 5.47 -7.03 2.31 2.71 -0.71 -
  YoY % 178.05% -92.50% 177.81% -404.33% -14.76% 481.69% -
  Horiz. % -160.56% -57.75% -770.42% 990.14% -325.35% -381.69% 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 0.61 0.71 0.36 0.46 0.55 0.95 0.52 2.69%
  YoY % -14.08% 97.22% -21.74% -16.36% -42.11% 82.69% -
  Horiz. % 117.31% 136.54% 69.23% 88.46% 105.77% 182.69% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 30/05/06 -
Price 0.1400 0.1400 0.1700 0.2000 0.4600 0.6000 0.4100 -
P/RPS 4.08 3.67 3.60 20.34 1.94 1.67 1.47 18.53%
  YoY % 11.17% 1.94% -82.30% 948.45% 16.17% 13.61% -
  Horiz. % 277.55% 249.66% 244.90% 1,383.67% 131.97% 113.61% 100.00%
P/EPS 87.50 200.00 16.35 -8.89 44.23 28.44 -141.38 -
  YoY % -56.25% 1,123.24% 283.91% -120.10% 55.52% 120.12% -
  Horiz. % -61.89% -141.46% -11.56% 6.29% -31.28% -20.12% 100.00%
EY 1.14 0.50 6.12 -11.25 2.26 3.52 -0.71 -
  YoY % 128.00% -91.83% 154.40% -597.79% -35.80% 595.77% -
  Horiz. % -160.56% -70.42% -861.97% 1,584.51% -318.31% -495.77% 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 0.61 0.58 0.32 0.29 0.56 0.73 0.52 2.69%
  YoY % 5.17% 81.25% 10.34% -48.21% -23.29% 40.38% -
  Horiz. % 117.31% 111.54% 61.54% 55.77% 107.69% 140.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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