Highlights

[TIGER] YoY TTM Result on 2010-06-30 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -25.49%    YoY -     -325.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 22,806 48,978 19,792 7,886 13,822 41,516 69,635 -15.76%
  YoY % -53.44% 147.46% 150.98% -42.95% -66.71% -40.38% -
  Horiz. % 32.75% 70.34% 28.42% 11.32% 19.85% 59.62% 100.00%
PBT 16,290 5,127 -4,607 -8,301 -1,428 -1,413 2,209 35.93%
  YoY % 217.73% 211.29% 44.50% -481.30% -1.06% -163.97% -
  Horiz. % 737.44% 232.10% -208.56% -375.78% -64.64% -63.97% 100.00%
Tax -11,206 -3,345 -1,406 -564 -548 -702 -678 53.87%
  YoY % -235.01% -137.91% -149.29% -2.92% 21.94% -3.54% -
  Horiz. % 1,652.80% 493.36% 207.37% 83.19% 80.83% 103.54% 100.00%
NP 5,084 1,782 -6,013 -8,865 -1,976 -2,115 1,531 20.25%
  YoY % 185.30% 129.64% 32.17% -348.63% 6.57% -238.14% -
  Horiz. % 332.07% 116.39% -392.75% -579.03% -129.07% -138.15% 100.00%
NP to SH 5,084 1,782 -5,933 -8,876 -2,087 -1,872 1,492 20.72%
  YoY % 185.30% 130.04% 33.16% -325.30% -11.49% -225.47% -
  Horiz. % 340.75% 119.44% -397.65% -594.91% -139.88% -125.47% 100.00%
Tax Rate 68.79 % 65.24 % - % - % - % - % 30.69 % 13.20%
  YoY % 5.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.14% 212.58% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 17,722 47,196 25,805 16,751 15,798 43,631 68,104 -18.68%
  YoY % -62.45% 82.89% 54.05% 6.03% -63.79% -35.93% -
  Horiz. % 26.02% 69.30% 37.89% 24.60% 23.20% 64.07% 100.00%
Net Worth 211,200 71,957 46,114 113,021 33,352 29,048 33,670 32.59%
  YoY % 193.51% 56.04% -59.20% 238.87% 14.82% -13.73% -
  Horiz. % 627.25% 213.71% 136.96% 335.67% 99.06% 86.27% 100.00%
Dividend
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 211,200 71,957 46,114 113,021 33,352 29,048 33,670 32.59%
  YoY % 193.51% 56.04% -59.20% 238.87% 14.82% -13.73% -
  Horiz. % 627.25% 213.71% 136.96% 335.67% 99.06% 86.27% 100.00%
NOSH 960,000 312,857 192,142 43,977 46,975 37,725 39,325 63.37%
  YoY % 206.85% 62.83% 336.91% -6.38% 24.52% -4.07% -
  Horiz. % 2,441.14% 795.55% 488.59% 111.83% 119.45% 95.93% 100.00%
Ratio Analysis
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.29 % 3.64 % -30.38 % -112.41 % -14.30 % -5.09 % 2.20 % 42.72%
  YoY % 512.36% 111.98% 72.97% -686.08% -180.94% -331.36% -
  Horiz. % 1,013.18% 165.45% -1,380.91% -5,109.55% -650.00% -231.36% 100.00%
ROE 2.41 % 2.48 % -12.87 % -7.85 % -6.26 % -6.44 % 4.43 % -8.93%
  YoY % -2.82% 119.27% -63.95% -25.40% 2.80% -245.37% -
  Horiz. % 54.40% 55.98% -290.52% -177.20% -141.31% -145.37% 100.00%
Per Share
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.38 15.66 10.30 17.93 29.42 110.05 177.07 -48.42%
  YoY % -84.80% 52.04% -42.55% -39.06% -73.27% -37.85% -
  Horiz. % 1.34% 8.84% 5.82% 10.13% 16.61% 62.15% 100.00%
EPS 0.53 0.57 -3.09 -20.18 -4.44 -4.96 3.79 -26.08%
  YoY % -7.02% 118.45% 84.69% -354.50% 10.48% -230.87% -
  Horiz. % 13.98% 15.04% -81.53% -532.45% -117.15% -130.87% 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 0.2300 0.2400 2.5700 0.7100 0.7700 0.8562 -18.84%
  YoY % -4.35% -4.17% -90.66% 261.97% -7.79% -10.07% -
  Horiz. % 25.69% 26.86% 28.03% 300.16% 82.92% 89.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.74 3.74 1.51 0.60 1.06 3.17 5.32 -15.78%
  YoY % -53.48% 147.68% 151.67% -43.40% -66.56% -40.41% -
  Horiz. % 32.71% 70.30% 28.38% 11.28% 19.92% 59.59% 100.00%
EPS 0.39 0.14 -0.45 -0.68 -0.16 -0.14 0.11 21.46%
  YoY % 178.57% 131.11% 33.82% -325.00% -14.29% -227.27% -
  Horiz. % 354.55% 127.27% -409.09% -618.18% -145.45% -127.27% 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 0.1614 0.0550 0.0352 0.0864 0.0255 0.0222 0.0257 32.61%
  YoY % 193.45% 56.25% -59.26% 238.82% 14.86% -13.62% -
  Horiz. % 628.02% 214.01% 136.96% 336.19% 99.22% 86.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1400 0.1400 0.1400 0.2200 0.2200 0.4200 0.6100 -
P/RPS 5.89 0.89 1.36 1.23 0.75 0.38 0.34 54.98%
  YoY % 561.80% -34.56% 10.57% 64.00% 97.37% 11.76% -
  Horiz. % 1,732.35% 261.76% 400.00% 361.76% 220.59% 111.76% 100.00%
P/EPS 26.44 24.58 -4.53 -1.09 -4.95 -8.46 16.08 7.94%
  YoY % 7.57% 642.60% -315.60% 77.98% 41.49% -152.61% -
  Horiz. % 164.43% 152.86% -28.17% -6.78% -30.78% -52.61% 100.00%
EY 3.78 4.07 -22.06 -91.74 -20.19 -11.81 6.22 -7.37%
  YoY % -7.13% 118.45% 75.95% -354.38% -70.96% -289.87% -
  Horiz. % 60.77% 65.43% -354.66% -1,474.92% -324.60% -189.87% 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 0.61 0.58 0.09 0.31 0.55 0.71 -1.58%
  YoY % 4.92% 5.17% 544.44% -70.97% -43.64% -22.54% -
  Horiz. % 90.14% 85.92% 81.69% 12.68% 43.66% 77.46% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/02/14 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.1500 0.1300 0.1300 0.1200 0.2100 0.3700 0.6800 -
P/RPS 6.31 0.83 1.26 0.67 0.71 0.34 0.38 53.98%
  YoY % 660.24% -34.13% 88.06% -5.63% 108.82% -10.53% -
  Horiz. % 1,660.53% 218.42% 331.58% 176.32% 186.84% 89.47% 100.00%
P/EPS 28.32 22.82 -4.21 -0.59 -4.73 -7.46 17.92 7.28%
  YoY % 24.10% 642.04% -613.56% 87.53% 36.60% -141.63% -
  Horiz. % 158.04% 127.34% -23.49% -3.29% -26.40% -41.63% 100.00%
EY 3.53 4.38 -23.75 -168.19 -21.16 -13.41 5.58 -6.79%
  YoY % -19.41% 118.44% 85.88% -694.85% -57.79% -340.32% -
  Horiz. % 63.26% 78.49% -425.63% -3,014.16% -379.21% -240.32% 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 0.57 0.54 0.05 0.30 0.48 0.79 -2.28%
  YoY % 19.30% 5.56% 980.00% -83.33% -37.50% -39.24% -
  Horiz. % 86.08% 72.15% 68.35% 6.33% 37.97% 60.76% 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.
 


 

205  295  510  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers