[TIGER] YoY TTM Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 16,989 10,984 9,363 15,703 15,142 12,589 27,581 -7.76% YoY % 54.67% 17.31% -40.37% 3.70% 20.28% -54.36% - Horiz. % 61.60% 39.82% 33.95% 56.93% 54.90% 45.64% 100.00%
PBT 36 -4,127 -6,181 -1,892 -36 -1,388 12,268 -62.15% YoY % 100.87% 33.23% -226.69% -5,155.56% 97.41% -111.31% - Horiz. % 0.29% -33.64% -50.38% -15.42% -0.29% -11.31% 100.00%
Tax -1 508 90 -124 -2,015 909 -10,950 -78.76% YoY % -100.20% 464.44% 172.58% 93.85% -321.67% 108.30% - Horiz. % 0.01% -4.64% -0.82% 1.13% 18.40% -8.30% 100.00%
NP 35 -3,619 -6,091 -2,016 -2,051 -479 1,318 -45.36% YoY % 100.97% 40.58% -202.13% 1.71% -328.18% -136.34% - Horiz. % 2.66% -274.58% -462.14% -152.96% -155.61% -36.34% 100.00%
NP to SH 35 -3,619 -6,091 -2,016 -2,051 -479 1,318 -45.36% YoY % 100.97% 40.58% -202.13% 1.71% -328.18% -136.34% - Horiz. % 2.66% -274.58% -462.14% -152.96% -155.61% -36.34% 100.00%
Tax Rate 2.78 % - % - % - % - % - % 89.26 % -43.89% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 3.11% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 16,954 14,603 15,454 17,719 17,193 13,068 26,263 -7.03% YoY % 16.10% -5.51% -12.78% 3.06% 31.57% -50.24% - Horiz. % 64.55% 55.60% 58.84% 67.47% 65.46% 49.76% 100.00%
Net Worth 302,007 229,057 220,795 224,700 154,000 174,271 91,806 21.94% YoY % 31.85% 3.74% -1.74% 45.91% -11.63% 89.83% - Horiz. % 328.96% 249.50% 240.50% 244.75% 167.74% 189.83% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 302,007 229,057 220,795 224,700 154,000 174,271 91,806 21.94% YoY % 31.85% 3.74% -1.74% 45.91% -11.63% 89.83% - Horiz. % 328.96% 249.50% 240.50% 244.75% 167.74% 189.83% 100.00%
NOSH 888,257 409,032 1,471,970 1,497,999 700,000 792,142 382,526 15.07% YoY % 117.16% -72.21% -1.74% 114.00% -11.63% 107.08% - Horiz. % 232.21% 106.93% 384.80% 391.61% 182.99% 207.08% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.21 % -32.95 % -65.05 % -12.84 % -13.55 % -3.80 % 4.78 % -40.58% YoY % 100.64% 49.35% -406.62% 5.24% -256.58% -179.50% - Horiz. % 4.39% -689.33% -1,360.88% -268.62% -283.47% -79.50% 100.00%
ROE 0.01 % -1.58 % -2.76 % -0.90 % -1.33 % -0.27 % 1.44 % -56.30% YoY % 100.63% 42.75% -206.67% 32.33% -392.59% -118.75% - Horiz. % 0.69% -109.72% -191.67% -62.50% -92.36% -18.75% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.91 2.69 0.64 1.05 2.16 1.59 7.21 -19.85% YoY % -29.00% 320.31% -39.05% -51.39% 35.85% -77.95% - Horiz. % 26.49% 37.31% 8.88% 14.56% 29.96% 22.05% 100.00%
EPS 0.00 -0.88 -0.41 -0.13 -0.29 -0.06 0.34 - YoY % 0.00% -114.63% -215.38% 55.17% -383.33% -117.65% - Horiz. % 0.00% -258.82% -120.59% -38.24% -85.29% -17.65% 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 0.3400 0.5600 0.1500 0.1500 0.2200 0.2200 0.2400 5.97% YoY % -39.29% 273.33% 0.00% -31.82% 0.00% -8.33% - Horiz. % 141.67% 233.33% 62.50% 62.50% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.16 0.75 0.64 1.07 1.03 0.86 1.88 -7.73% YoY % 54.67% 17.19% -40.19% 3.88% 19.77% -54.26% - Horiz. % 61.70% 39.89% 34.04% 56.91% 54.79% 45.74% 100.00%
EPS 0.00 -0.25 -0.41 -0.14 -0.14 -0.03 0.09 - YoY % 0.00% 39.02% -192.86% 0.00% -366.67% -133.33% - Horiz. % 0.00% -277.78% -455.56% -155.56% -155.56% -33.33% 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 0.2056 0.1560 0.1503 0.1530 0.1049 0.1187 0.0625 21.94% YoY % 31.79% 3.79% -1.76% 45.85% -11.63% 89.92% - Horiz. % 328.96% 249.60% 240.48% 244.80% 167.84% 189.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0550 0.1000 0.0650 0.0500 0.1050 0.1400 0.2250 -
P/RPS 2.88 3.72 10.22 4.77 4.85 8.81 3.12 -1.32% YoY % -22.58% -63.60% 114.26% -1.65% -44.95% 182.37% - Horiz. % 92.31% 119.23% 327.56% 152.88% 155.45% 282.37% 100.00%
P/EPS 1,395.83 -11.30 -15.71 -37.15 -35.84 -231.52 65.30 66.55% YoY % 12,452.48% 28.07% 57.71% -3.66% 84.52% -454.55% - Horiz. % 2,137.56% -17.30% -24.06% -56.89% -54.89% -354.55% 100.00%
EY 0.07 -8.85 -6.37 -2.69 -2.79 -0.43 1.53 -40.18% YoY % 100.79% -38.93% -136.80% 3.58% -548.84% -128.10% - Horiz. % 4.58% -578.43% -416.34% -175.82% -182.35% -28.10% 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 0.16 0.18 0.43 0.33 0.48 0.64 0.94 -25.55% YoY % -11.11% -58.14% 30.30% -31.25% -25.00% -31.91% - Horiz. % 17.02% 19.15% 45.74% 35.11% 51.06% 68.09% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 -
Price 0.0550 0.0800 0.0600 0.0500 0.0950 0.1450 0.2200 -
P/RPS 2.88 2.98 9.43 4.77 4.39 9.12 3.05 -0.95% YoY % -3.36% -68.40% 97.69% 8.66% -51.86% 199.02% - Horiz. % 94.43% 97.70% 309.18% 156.39% 143.93% 299.02% 100.00%
P/EPS 1,395.83 -9.04 -14.50 -37.15 -32.42 -239.79 63.85 67.18% YoY % 15,540.60% 37.66% 60.97% -14.59% 86.48% -475.55% - Horiz. % 2,186.11% -14.16% -22.71% -58.18% -50.78% -375.55% 100.00%
EY 0.07 -11.06 -6.90 -2.69 -3.08 -0.42 1.57 -40.44% YoY % 100.63% -60.29% -156.51% 12.66% -633.33% -126.75% - Horiz. % 4.46% -704.46% -439.49% -171.34% -196.18% -26.75% 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 0.16 0.14 0.40 0.33 0.43 0.66 0.92 -25.28% YoY % 14.29% -65.00% 21.21% -23.26% -34.85% -28.26% - Horiz. % 17.39% 15.22% 43.48% 35.87% 46.74% 71.74% 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 
