[TIGER] YoY TTM Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 3,338 16,989 10,156 13,687 6,874 22,670 22,806 -25.59% YoY % -80.35% 67.28% -25.80% 99.11% -69.68% -0.60% - Horiz. % 14.64% 74.49% 44.53% 60.01% 30.14% 99.40% 100.00%
PBT -13,039 36 -5,493 -1,849 330 -3,703 16,290 - YoY % -36,319.45% 100.66% -197.08% -660.30% 108.91% -122.73% - Horiz. % -80.04% 0.22% -33.72% -11.35% 2.03% -22.73% 100.00%
Tax -40 -1 178 -124 -2,015 1,213 -11,206 -57.97% YoY % -3,900.00% -100.56% 243.55% 93.85% -266.12% 110.82% - Horiz. % 0.36% 0.01% -1.59% 1.11% 17.98% -10.82% 100.00%
NP -13,079 35 -5,315 -1,973 -1,685 -2,490 5,084 - YoY % -37,468.57% 100.66% -169.39% -17.09% 32.33% -148.98% - Horiz. % -257.26% 0.69% -104.54% -38.81% -33.14% -48.98% 100.00%
NP to SH -13,079 35 -5,315 -1,973 -1,685 -2,490 5,084 - YoY % -37,468.57% 100.66% -169.39% -17.09% 32.33% -148.98% - Horiz. % -257.26% 0.69% -104.54% -38.81% -33.14% -48.98% 100.00%
Tax Rate - % 2.78 % - % - % 610.61 % - % 68.79 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 4.04% 0.00% 0.00% 887.64% 0.00% 100.00%
Total Cost 16,417 16,954 15,471 15,660 8,559 25,160 17,722 -1.17% YoY % -3.17% 9.59% -1.21% 82.97% -65.98% 41.97% - Horiz. % 92.64% 95.67% 87.30% 88.36% 48.30% 141.97% 100.00%
Net Worth 293,772 302,007 231,304 208,590 177,728 202,400 211,200 5.21% YoY % -2.73% 30.57% 10.89% 17.36% -12.19% -4.17% - Horiz. % 139.10% 143.00% 109.52% 98.76% 84.15% 95.83% 100.00%
Dividend 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 293,772 302,007 231,304 208,590 177,728 202,400 211,200 5.21% YoY % -2.73% 30.57% 10.89% 17.36% -12.19% -4.17% - Horiz. % 139.10% 143.00% 109.52% 98.76% 84.15% 95.83% 100.00%
NOSH 1,468,864 888,257 1,652,178 1,390,600 807,857 920,000 960,000 6.76% YoY % 65.36% -46.24% 18.81% 72.13% -12.19% -4.17% - Horiz. % 153.01% 92.53% 172.10% 144.85% 84.15% 95.83% 100.00%
Ratio Analysis 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -391.82 % 0.21 % -52.33 % -14.42 % -24.51 % -10.98 % 22.29 % - YoY % -186,680.95% 100.40% -262.90% 41.17% -123.22% -149.26% - Horiz. % -1,757.83% 0.94% -234.77% -64.69% -109.96% -49.26% 100.00%
ROE -4.45 % 0.01 % -2.30 % -0.95 % -0.95 % -1.23 % 2.41 % - YoY % -44,600.00% 100.43% -142.11% 0.00% 22.76% -151.04% - Horiz. % -184.65% 0.41% -95.44% -39.42% -39.42% -51.04% 100.00%
Per Share 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.23 1.91 0.61 0.98 0.85 2.46 2.38 -30.19% YoY % -87.96% 213.11% -37.76% 15.29% -65.45% 3.36% - Horiz. % 9.66% 80.25% 25.63% 41.18% 35.71% 103.36% 100.00%
EPS -0.89 0.00 -0.32 -0.14 -0.21 -0.27 0.53 - YoY % 0.00% 0.00% -128.57% 33.33% 22.22% -150.94% - Horiz. % -167.92% 0.00% -60.38% -26.42% -39.62% -50.94% 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 0.2000 0.3400 0.1400 0.1500 0.2200 0.2200 0.2200 -1.46% YoY % -41.18% 142.86% -6.67% -31.82% 0.00% 0.00% - Horiz. % 90.91% 154.55% 63.64% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.23 1.16 0.69 0.93 0.47 1.54 1.55 -25.43% YoY % -80.17% 68.12% -25.81% 97.87% -69.48% -0.65% - Horiz. % 14.84% 74.84% 44.52% 60.00% 30.32% 99.35% 100.00%
EPS -0.89 0.00 -0.36 -0.13 -0.11 -0.17 0.35 - YoY % 0.00% 0.00% -176.92% -18.18% 35.29% -148.57% - Horiz. % -254.29% 0.00% -102.86% -37.14% -31.43% -48.57% 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 0.2000 0.2056 0.1575 0.1420 0.1210 0.1378 0.1438 5.21% YoY % -2.72% 30.54% 10.92% 17.36% -12.19% -4.17% - Horiz. % 139.08% 142.98% 109.53% 98.75% 84.14% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0750 0.0550 0.0400 0.0450 0.0900 0.1300 0.1400 -
P/RPS 33.00 2.88 6.51 4.57 10.58 5.28 5.89 30.35% YoY % 1,045.83% -55.76% 42.45% -56.81% 100.38% -10.36% - Horiz. % 560.27% 48.90% 110.53% 77.59% 179.63% 89.64% 100.00%
P/EPS -8.42 1,395.83 -12.43 -31.72 -43.15 -48.03 26.44 - YoY % -100.60% 11,329.53% 60.81% 26.49% 10.16% -281.66% - Horiz. % -31.85% 5,279.24% -47.01% -119.97% -163.20% -181.66% 100.00%
EY -11.87 0.07 -8.04 -3.15 -2.32 -2.08 3.78 - YoY % -17,057.14% 100.87% -155.24% -35.78% -11.54% -155.03% - Horiz. % -314.02% 1.85% -212.70% -83.33% -61.38% -55.03% 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 0.38 0.16 0.29 0.30 0.41 0.59 0.64 -7.71% YoY % 137.50% -44.83% -3.33% -26.83% -30.51% -7.81% - Horiz. % 59.38% 25.00% 45.31% 46.88% 64.06% 92.19% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 -
Price 0.0900 0.0550 0.0450 0.0400 0.0500 0.1300 0.1500 -
P/RPS 39.60 2.88 7.32 4.06 5.88 5.28 6.31 32.65% YoY % 1,275.00% -60.66% 80.30% -30.95% 11.36% -16.32% - Horiz. % 627.58% 45.64% 116.01% 64.34% 93.19% 83.68% 100.00%
P/EPS -10.11 1,395.83 -13.99 -28.19 -23.97 -48.03 28.32 - YoY % -100.72% 10,077.34% 50.37% -17.61% 50.09% -269.60% - Horiz. % -35.70% 4,928.78% -49.40% -99.54% -84.64% -169.60% 100.00%
EY -9.89 0.07 -7.15 -3.55 -4.17 -2.08 3.53 - YoY % -14,228.57% 100.98% -101.41% 14.87% -100.48% -158.92% - Horiz. % -280.17% 1.98% -202.55% -100.57% -118.13% -58.92% 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 0.45 0.16 0.32 0.27 0.23 0.59 0.68 -6.15% YoY % 181.25% -50.00% 18.52% 17.39% -61.02% -13.24% - Horiz. % 66.18% 23.53% 47.06% 39.71% 33.82% 86.76% 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.
Comment
4rd Qtr_Tiger Synergy Bhd Financial Report-30.06.2019-Final.pdf 
