Highlights

[TIGER] YoY TTM Result on 2015-06-30 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     46.60%    YoY -     -328.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Revenue 10,984 9,363 15,703 15,142 12,589 27,581 34,118 -18.63%
  YoY % 17.31% -40.37% 3.70% 20.28% -54.36% -19.16% -
  Horiz. % 32.19% 27.44% 46.03% 44.38% 36.90% 80.84% 100.00%
PBT -4,127 -6,181 -1,892 -36 -1,388 12,268 -1,540 19.64%
  YoY % 33.23% -226.69% -5,155.56% 97.41% -111.31% 896.62% -
  Horiz. % 267.99% 401.36% 122.86% 2.34% 90.13% -796.62% 100.00%
Tax 508 90 -124 -2,015 909 -10,950 -167 -
  YoY % 464.44% 172.58% 93.85% -321.67% 108.30% -6,456.89% -
  Horiz. % -304.19% -53.89% 74.25% 1,206.59% -544.31% 6,556.89% 100.00%
NP -3,619 -6,091 -2,016 -2,051 -479 1,318 -1,707 14.64%
  YoY % 40.58% -202.13% 1.71% -328.18% -136.34% 177.21% -
  Horiz. % 212.01% 356.82% 118.10% 120.15% 28.06% -77.21% 100.00%
NP to SH -3,619 -6,091 -2,016 -2,051 -479 1,318 -1,707 14.64%
  YoY % 40.58% -202.13% 1.71% -328.18% -136.34% 177.21% -
  Horiz. % 212.01% 356.82% 118.10% 120.15% 28.06% -77.21% 100.00%
Tax Rate - % - % - % - % - % 89.26 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 14,603 15,454 17,719 17,193 13,068 26,263 35,825 -15.06%
  YoY % -5.51% -12.78% 3.06% 31.57% -50.24% -26.69% -
  Horiz. % 40.76% 43.14% 49.46% 47.99% 36.48% 73.31% 100.00%
Net Worth 229,057 220,795 224,700 154,000 174,271 91,806 78,857 21.40%
  YoY % 3.74% -1.74% 45.91% -11.63% 89.83% 16.42% -
  Horiz. % 290.47% 279.99% 284.95% 195.29% 221.00% 116.42% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Net Worth 229,057 220,795 224,700 154,000 174,271 91,806 78,857 21.40%
  YoY % 3.74% -1.74% 45.91% -11.63% 89.83% 16.42% -
  Horiz. % 290.47% 279.99% 284.95% 195.29% 221.00% 116.42% 100.00%
NOSH 409,032 1,471,970 1,497,999 700,000 792,142 382,526 342,857 3.26%
  YoY % -72.21% -1.74% 114.00% -11.63% 107.08% 11.57% -
  Horiz. % 119.30% 429.32% 436.92% 204.17% 231.04% 111.57% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
NP Margin -32.95 % -65.05 % -12.84 % -13.55 % -3.80 % 4.78 % -5.00 % 40.90%
  YoY % 49.35% -406.62% 5.24% -256.58% -179.50% 195.60% -
  Horiz. % 659.00% 1,301.00% 256.80% 271.00% 76.00% -95.60% 100.00%
ROE -1.58 % -2.76 % -0.90 % -1.33 % -0.27 % 1.44 % -2.16 % -5.53%
  YoY % 42.75% -206.67% 32.33% -392.59% -118.75% 166.67% -
  Horiz. % 73.15% 127.78% 41.67% 61.57% 12.50% -66.67% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
RPS 2.69 0.64 1.05 2.16 1.59 7.21 9.95 -21.17%
  YoY % 320.31% -39.05% -51.39% 35.85% -77.95% -27.54% -
  Horiz. % 27.04% 6.43% 10.55% 21.71% 15.98% 72.46% 100.00%
EPS -0.88 -0.41 -0.13 -0.29 -0.06 0.34 -0.50 10.83%
  YoY % -114.63% -215.38% 55.17% -383.33% -117.65% 168.00% -
  Horiz. % 176.00% 82.00% 26.00% 58.00% 12.00% -68.00% 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 0.5600 0.1500 0.1500 0.2200 0.2200 0.2400 0.2300 17.57%
  YoY % 273.33% 0.00% -31.82% 0.00% -8.33% 4.35% -
  Horiz. % 243.48% 65.22% 65.22% 95.65% 95.65% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
RPS 0.84 0.72 1.20 1.16 0.96 2.11 2.61 -18.63%
  YoY % 16.67% -40.00% 3.45% 20.83% -54.50% -19.16% -
  Horiz. % 32.18% 27.59% 45.98% 44.44% 36.78% 80.84% 100.00%
EPS -0.28 -0.47 -0.15 -0.16 -0.04 0.10 -0.13 14.97%
  YoY % 40.43% -213.33% 6.25% -300.00% -140.00% 176.92% -
  Horiz. % 215.38% 361.54% 115.38% 123.08% 30.77% -76.92% 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 0.1751 0.1687 0.1717 0.1177 0.1332 0.0702 0.0603 21.39%
  YoY % 3.79% -1.75% 45.88% -11.64% 89.74% 16.42% -
  Horiz. % 290.38% 279.77% 284.74% 195.19% 220.90% 116.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 -
Price 0.1000 0.0650 0.0500 0.1050 0.1400 0.2250 0.3100 -
P/RPS 3.72 10.22 4.77 4.85 8.81 3.12 3.12 3.25%
  YoY % -63.60% 114.26% -1.65% -44.95% 182.37% 0.00% -
  Horiz. % 119.23% 327.56% 152.88% 155.45% 282.37% 100.00% 100.00%
P/EPS -11.30 -15.71 -37.15 -35.84 -231.52 65.30 -62.26 -26.68%
  YoY % 28.07% 57.71% -3.66% 84.52% -454.55% 204.88% -
  Horiz. % 18.15% 25.23% 59.67% 57.57% 371.86% -104.88% 100.00%
EY -8.85 -6.37 -2.69 -2.79 -0.43 1.53 -1.61 36.33%
  YoY % -38.93% -136.80% 3.58% -548.84% -128.10% 195.03% -
  Horiz. % 549.69% 395.65% 167.08% 173.29% 26.71% -95.03% 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 0.18 0.43 0.33 0.48 0.64 0.94 1.35 -30.68%
  YoY % -58.14% 30.30% -31.25% -25.00% -31.91% -30.37% -
  Horiz. % 13.33% 31.85% 24.44% 35.56% 47.41% 69.63% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Date 30/08/18 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 -
Price 0.0800 0.0600 0.0500 0.0950 0.1450 0.2200 0.2350 -
P/RPS 2.98 9.43 4.77 4.39 9.12 3.05 2.36 4.33%
  YoY % -68.40% 97.69% 8.66% -51.86% 199.02% 29.24% -
  Horiz. % 126.27% 399.58% 202.12% 186.02% 386.44% 129.24% 100.00%
P/EPS -9.04 -14.50 -37.15 -32.42 -239.79 63.85 -47.20 -25.96%
  YoY % 37.66% 60.97% -14.59% 86.48% -475.55% 235.28% -
  Horiz. % 19.15% 30.72% 78.71% 68.69% 508.03% -135.28% 100.00%
EY -11.06 -6.90 -2.69 -3.08 -0.42 1.57 -2.12 35.04%
  YoY % -60.29% -156.51% 12.66% -633.33% -126.75% 174.06% -
  Horiz. % 521.70% 325.47% 126.89% 145.28% 19.81% -74.06% 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 0.14 0.40 0.33 0.43 0.66 0.92 1.02 -30.31%
  YoY % -65.00% 21.21% -23.26% -34.85% -28.26% -9.80% -
  Horiz. % 13.73% 39.22% 32.35% 42.16% 64.71% 90.20% 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.
 


 

149  136  429  1589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.215-0.055 
 SAPNRG 0.29-0.005 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.12-0.025 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers