Highlights

[TIGER] YoY TTM Result on 2013-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     170.18%    YoY -     -26.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,703 15,142 12,589 27,581 34,118 38,141 10,460 7.66%
  YoY % 3.70% 20.28% -54.36% -19.16% -10.55% 264.64% -
  Horiz. % 150.12% 144.76% 120.35% 263.68% 326.18% 364.64% 100.00%
PBT -1,892 -36 -1,388 12,268 -1,540 6,053 -6,682 -20.50%
  YoY % -5,155.56% 97.41% -111.31% 896.62% -125.44% 190.59% -
  Horiz. % 28.31% 0.54% 20.77% -183.60% 23.05% -90.59% 100.00%
Tax -124 -2,015 909 -10,950 -167 -4,535 -307 -15.19%
  YoY % 93.85% -321.67% 108.30% -6,456.89% 96.32% -1,377.20% -
  Horiz. % 40.39% 656.35% -296.09% 3,566.78% 54.40% 1,477.20% 100.00%
NP -2,016 -2,051 -479 1,318 -1,707 1,518 -6,989 -20.23%
  YoY % 1.71% -328.18% -136.34% 177.21% -212.45% 121.72% -
  Horiz. % 28.85% 29.35% 6.85% -18.86% 24.42% -21.72% 100.00%
NP to SH -2,016 -2,051 -479 1,318 -1,707 1,518 -6,792 -19.81%
  YoY % 1.71% -328.18% -136.34% 177.21% -212.45% 122.35% -
  Horiz. % 29.68% 30.20% 7.05% -19.41% 25.13% -22.35% 100.00%
Tax Rate - % - % - % 89.26 % - % 74.92 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 119.14% 0.00% 100.00% -
Total Cost 17,719 17,193 13,068 26,263 35,825 36,623 17,449 0.28%
  YoY % 3.06% 31.57% -50.24% -26.69% -2.18% 109.89% -
  Horiz. % 101.55% 98.53% 74.89% 150.51% 205.31% 209.89% 100.00%
Net Worth 224,700 154,000 174,271 91,806 78,857 75,199 8,451 81.54%
  YoY % 45.91% -11.63% 89.83% 16.42% 4.86% 789.83% -
  Horiz. % 2,658.85% 1,822.27% 2,062.14% 1,086.33% 933.11% 889.83% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 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
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 224,700 154,000 174,271 91,806 78,857 75,199 8,451 81.54%
  YoY % 45.91% -11.63% 89.83% 16.42% 4.86% 789.83% -
  Horiz. % 2,658.85% 1,822.27% 2,062.14% 1,086.33% 933.11% 889.83% 100.00%
NOSH 1,497,999 700,000 792,142 382,526 342,857 313,333 35,212 97.73%
  YoY % 114.00% -11.63% 107.08% 11.57% 9.42% 789.83% -
  Horiz. % 4,254.16% 1,987.93% 2,249.60% 1,086.33% 973.68% 889.83% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -12.84 % -13.55 % -3.80 % 4.78 % -5.00 % 3.98 % -66.82 % -25.91%
  YoY % 5.24% -256.58% -179.50% 195.60% -225.63% 105.96% -
  Horiz. % 19.22% 20.28% 5.69% -7.15% 7.48% -5.96% 100.00%
ROE -0.90 % -1.33 % -0.27 % 1.44 % -2.16 % 2.02 % -80.37 % -55.80%
  YoY % 32.33% -392.59% -118.75% 166.67% -206.93% 102.51% -
  Horiz. % 1.12% 1.65% 0.34% -1.79% 2.69% -2.51% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.05 2.16 1.59 7.21 9.95 12.17 29.71 -45.53%
  YoY % -51.39% 35.85% -77.95% -27.54% -18.24% -59.04% -
  Horiz. % 3.53% 7.27% 5.35% 24.27% 33.49% 40.96% 100.00%
EPS -0.13 -0.29 -0.06 0.34 -0.50 0.48 -19.29 -59.70%
  YoY % 55.17% -383.33% -117.65% 168.00% -204.17% 102.49% -
  Horiz. % 0.67% 1.50% 0.31% -1.76% 2.59% -2.49% 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 0.1500 0.2200 0.2200 0.2400 0.2300 0.2400 0.2400 -8.19%
  YoY % -31.82% 0.00% -8.33% 4.35% -4.17% 0.00% -
  Horiz. % 62.50% 91.67% 91.67% 100.00% 95.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.20 1.16 0.96 2.11 2.61 2.91 0.80 7.65%
  YoY % 3.45% 20.83% -54.50% -19.16% -10.31% 263.75% -
  Horiz. % 150.00% 145.00% 120.00% 263.75% 326.25% 363.75% 100.00%
EPS -0.15 -0.16 -0.04 0.10 -0.13 0.12 -0.52 -20.23%
  YoY % 6.25% -300.00% -140.00% 176.92% -208.33% 123.08% -
  Horiz. % 28.85% 30.77% 7.69% -19.23% 25.00% -23.08% 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 0.1717 0.1177 0.1332 0.0702 0.0603 0.0575 0.0065 81.32%
  YoY % 45.88% -11.64% 89.74% 16.42% 4.87% 784.62% -
  Horiz. % 2,641.54% 1,810.77% 2,049.23% 1,080.00% 927.69% 884.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 -
Price 0.0500 0.1050 0.1400 0.2250 0.3100 0.1200 0.1400 -
P/RPS 4.77 4.85 8.81 3.12 3.12 0.99 0.47 52.38%
  YoY % -1.65% -44.95% 182.37% 0.00% 215.15% 110.64% -
  Horiz. % 1,014.89% 1,031.91% 1,874.47% 663.83% 663.83% 210.64% 100.00%
P/EPS -37.15 -35.84 -231.52 65.30 -62.26 24.77 -0.73 104.28%
  YoY % -3.66% 84.52% -454.55% 204.88% -351.35% 3,493.15% -
  Horiz. % 5,089.04% 4,909.59% 31,715.07% -8,945.21% 8,528.77% -3,393.15% 100.00%
EY -2.69 -2.79 -0.43 1.53 -1.61 4.04 -137.78 -51.10%
  YoY % 3.58% -548.84% -128.10% 195.03% -139.85% 102.93% -
  Horiz. % 1.95% 2.02% 0.31% -1.11% 1.17% -2.93% 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 0.33 0.48 0.64 0.94 1.35 0.50 0.58 -9.74%
  YoY % -31.25% -25.00% -31.91% -30.37% 170.00% -13.79% -
  Horiz. % 56.90% 82.76% 110.34% 162.07% 232.76% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 -
Price 0.0500 0.0950 0.1450 0.2200 0.2350 0.1400 0.1600 -
P/RPS 4.77 4.39 9.12 3.05 2.36 1.15 0.54 48.59%
  YoY % 8.66% -51.86% 199.02% 29.24% 105.22% 112.96% -
  Horiz. % 883.33% 812.96% 1,688.89% 564.81% 437.04% 212.96% 100.00%
P/EPS -37.15 -32.42 -239.79 63.85 -47.20 28.90 -0.83 99.57%
  YoY % -14.59% 86.48% -475.55% 235.28% -263.32% 3,581.93% -
  Horiz. % 4,475.90% 3,906.02% 28,890.36% -7,692.77% 5,686.75% -3,481.93% 100.00%
EY -2.69 -3.08 -0.42 1.57 -2.12 3.46 -120.55 -49.90%
  YoY % 12.66% -633.33% -126.75% 174.06% -161.27% 102.87% -
  Horiz. % 2.23% 2.55% 0.35% -1.30% 1.76% -2.87% 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 0.33 0.43 0.66 0.92 1.02 0.58 0.67 -12.08%
  YoY % -23.26% -34.85% -28.26% -9.80% 75.86% -13.43% -
  Horiz. % 49.25% 64.18% 98.51% 137.31% 152.24% 86.57% 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.
 


 

175  422  553  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
 ARMADA 0.49-0.005 
 IFCAMSC 0.495-0.02 
Partners & Brokers