Highlights

[TIGER] YoY TTM Result on 2014-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -109.83%    YoY -     -136.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
Revenue 9,363 15,703 15,142 12,589 27,581 34,118 38,141 -22.53%
  YoY % -40.37% 3.70% 20.28% -54.36% -19.16% -10.55% -
  Horiz. % 24.55% 41.17% 39.70% 33.01% 72.31% 89.45% 100.00%
PBT -6,181 -1,892 -36 -1,388 12,268 -1,540 6,053 -
  YoY % -226.69% -5,155.56% 97.41% -111.31% 896.62% -125.44% -
  Horiz. % -102.11% -31.26% -0.59% -22.93% 202.68% -25.44% 100.00%
Tax 90 -124 -2,015 909 -10,950 -167 -4,535 -
  YoY % 172.58% 93.85% -321.67% 108.30% -6,456.89% 96.32% -
  Horiz. % -1.98% 2.73% 44.43% -20.04% 241.46% 3.68% 100.00%
NP -6,091 -2,016 -2,051 -479 1,318 -1,707 1,518 -
  YoY % -202.13% 1.71% -328.18% -136.34% 177.21% -212.45% -
  Horiz. % -401.25% -132.81% -135.11% -31.55% 86.82% -112.45% 100.00%
NP to SH -6,091 -2,016 -2,051 -479 1,318 -1,707 1,518 -
  YoY % -202.13% 1.71% -328.18% -136.34% 177.21% -212.45% -
  Horiz. % -401.25% -132.81% -135.11% -31.55% 86.82% -112.45% 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% 0.00% 119.14% 0.00% 100.00%
Total Cost 15,454 17,719 17,193 13,068 26,263 35,825 36,623 -14.52%
  YoY % -12.78% 3.06% 31.57% -50.24% -26.69% -2.18% -
  Horiz. % 42.20% 48.38% 46.95% 35.68% 71.71% 97.82% 100.00%
Net Worth 220,795 224,700 154,000 174,271 91,806 78,857 75,199 21.63%
  YoY % -1.74% 45.91% -11.63% 89.83% 16.42% 4.86% -
  Horiz. % 293.61% 298.80% 204.79% 231.74% 122.08% 104.86% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
Net Worth 220,795 224,700 154,000 174,271 91,806 78,857 75,199 21.63%
  YoY % -1.74% 45.91% -11.63% 89.83% 16.42% 4.86% -
  Horiz. % 293.61% 298.80% 204.79% 231.74% 122.08% 104.86% 100.00%
NOSH 1,471,970 1,497,999 700,000 792,142 382,526 342,857 313,333 32.47%
  YoY % -1.74% 114.00% -11.63% 107.08% 11.57% 9.42% -
  Horiz. % 469.78% 478.09% 223.40% 252.81% 122.08% 109.42% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
NP Margin -65.05 % -12.84 % -13.55 % -3.80 % 4.78 % -5.00 % 3.98 % -
  YoY % -406.62% 5.24% -256.58% -179.50% 195.60% -225.63% -
  Horiz. % -1,634.42% -322.61% -340.45% -95.48% 120.10% -125.63% 100.00%
ROE -2.76 % -0.90 % -1.33 % -0.27 % 1.44 % -2.16 % 2.02 % -
  YoY % -206.67% 32.33% -392.59% -118.75% 166.67% -206.93% -
  Horiz. % -136.63% -44.55% -65.84% -13.37% 71.29% -106.93% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
RPS 0.64 1.05 2.16 1.59 7.21 9.95 12.17 -41.45%
  YoY % -39.05% -51.39% 35.85% -77.95% -27.54% -18.24% -
  Horiz. % 5.26% 8.63% 17.75% 13.06% 59.24% 81.76% 100.00%
EPS -0.41 -0.13 -0.29 -0.06 0.34 -0.50 0.48 -
  YoY % -215.38% 55.17% -383.33% -117.65% 168.00% -204.17% -
  Horiz. % -85.42% -27.08% -60.42% -12.50% 70.83% -104.17% 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 0.1500 0.2200 0.2200 0.2400 0.2300 0.2400 -8.19%
  YoY % 0.00% -31.82% 0.00% -8.33% 4.35% -4.17% -
  Horiz. % 62.50% 62.50% 91.67% 91.67% 100.00% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
RPS 0.72 1.20 1.16 0.96 2.11 2.61 2.91 -22.42%
  YoY % -40.00% 3.45% 20.83% -54.50% -19.16% -10.31% -
  Horiz. % 24.74% 41.24% 39.86% 32.99% 72.51% 89.69% 100.00%
EPS -0.47 -0.15 -0.16 -0.04 0.10 -0.13 0.12 -
  YoY % -213.33% 6.25% -300.00% -140.00% 176.92% -208.33% -
  Horiz. % -391.67% -125.00% -133.33% -33.33% 83.33% -108.33% 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 0.1687 0.1717 0.1177 0.1332 0.0702 0.0603 0.0575 21.61%
  YoY % -1.75% 45.88% -11.64% 89.74% 16.42% 4.87% -
  Horiz. % 293.39% 298.61% 204.70% 231.65% 122.09% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 -
Price 0.0650 0.0500 0.1050 0.1400 0.2250 0.3100 0.1200 -
P/RPS 10.22 4.77 4.85 8.81 3.12 3.12 0.99 52.86%
  YoY % 114.26% -1.65% -44.95% 182.37% 0.00% 215.15% -
  Horiz. % 1,032.32% 481.82% 489.90% 889.90% 315.15% 315.15% 100.00%
P/EPS -15.71 -37.15 -35.84 -231.52 65.30 -62.26 24.77 -
  YoY % 57.71% -3.66% 84.52% -454.55% 204.88% -351.35% -
  Horiz. % -63.42% -149.98% -144.69% -934.68% 263.63% -251.35% 100.00%
EY -6.37 -2.69 -2.79 -0.43 1.53 -1.61 4.04 -
  YoY % -136.80% 3.58% -548.84% -128.10% 195.03% -139.85% -
  Horiz. % -157.67% -66.58% -69.06% -10.64% 37.87% -39.85% 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 0.48 0.64 0.94 1.35 0.50 -2.70%
  YoY % 30.30% -31.25% -25.00% -31.91% -30.37% 170.00% -
  Horiz. % 86.00% 66.00% 96.00% 128.00% 188.00% 270.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 CAGR
Date 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 -
Price 0.0600 0.0500 0.0950 0.1450 0.2200 0.2350 0.1400 -
P/RPS 9.43 4.77 4.39 9.12 3.05 2.36 1.15 46.59%
  YoY % 97.69% 8.66% -51.86% 199.02% 29.24% 105.22% -
  Horiz. % 820.00% 414.78% 381.74% 793.04% 265.22% 205.22% 100.00%
P/EPS -14.50 -37.15 -32.42 -239.79 63.85 -47.20 28.90 -
  YoY % 60.97% -14.59% 86.48% -475.55% 235.28% -263.32% -
  Horiz. % -50.17% -128.55% -112.18% -829.72% 220.93% -163.32% 100.00%
EY -6.90 -2.69 -3.08 -0.42 1.57 -2.12 3.46 -
  YoY % -156.51% 12.66% -633.33% -126.75% 174.06% -161.27% -
  Horiz. % -199.42% -77.75% -89.02% -12.14% 45.38% -61.27% 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 0.40 0.33 0.43 0.66 0.92 1.02 0.58 -6.53%
  YoY % 21.21% -23.26% -34.85% -28.26% -9.80% 75.86% -
  Horiz. % 68.97% 56.90% 74.14% 113.79% 158.62% 175.86% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers