Highlights

[TIGER] YoY TTM Result on 2010-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     31.34%    YoY -     6.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 25,695 48,559 21,898 9,896 14,388 28,564 66,838 -13.67%
  YoY % -47.08% 121.75% 121.28% -31.22% -49.63% -57.26% -
  Horiz. % 38.44% 72.65% 32.76% 14.81% 21.53% 42.74% 100.00%
PBT 14,608 768 -1,082 -5,252 -6,274 -3,306 3,320 25.58%
  YoY % 1,802.08% 170.98% 79.40% 16.29% -89.78% -199.58% -
  Horiz. % 440.00% 23.13% -32.59% -158.19% -188.98% -99.58% 100.00%
Tax -9,733 -2,433 -2,345 -911 -106 -527 -752 48.24%
  YoY % -300.04% -3.75% -157.41% -759.43% 79.89% 29.92% -
  Horiz. % 1,294.28% 323.54% 311.84% 121.14% 14.10% 70.08% 100.00%
NP 4,875 -1,665 -3,427 -6,163 -6,380 -3,833 2,568 10.36%
  YoY % 392.79% 51.42% 44.39% 3.40% -66.45% -249.26% -
  Horiz. % 189.84% -64.84% -133.45% -239.99% -248.44% -149.26% 100.00%
NP to SH 4,875 -1,665 -3,427 -6,094 -6,491 -3,524 2,463 11.07%
  YoY % 392.79% 51.42% 43.76% 6.12% -84.19% -243.08% -
  Horiz. % 197.93% -67.60% -139.14% -247.42% -263.54% -143.08% 100.00%
Tax Rate 66.63 % 316.80 % - % - % - % - % 22.65 % 18.04%
  YoY % -78.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.17% 1,398.68% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 20,820 50,224 25,325 16,059 20,768 32,397 64,270 -15.91%
  YoY % -58.55% 98.32% 57.70% -22.67% -35.90% -49.59% -
  Horiz. % 32.39% 78.15% 39.40% 24.99% 32.31% 50.41% 100.00%
Net Worth 235,400 67,217 68,999 9,890 26,403 58,788 37,280 32.75%
  YoY % 250.21% -2.58% 597.66% -62.54% -55.09% 57.69% -
  Horiz. % 631.42% 180.30% 185.08% 26.53% 70.82% 157.69% 100.00%
Dividend
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 235,400 67,217 68,999 9,890 26,403 58,788 37,280 32.75%
  YoY % 250.21% -2.58% 597.66% -62.54% -55.09% 57.69% -
  Horiz. % 631.42% 180.30% 185.08% 26.53% 70.82% 157.69% 100.00%
NOSH 1,070,000 305,531 287,499 36,630 44,005 77,352 41,968 64.53%
  YoY % 250.21% 6.27% 684.87% -16.76% -43.11% 84.31% -
  Horiz. % 2,549.52% 728.00% 685.03% 87.28% 104.85% 184.31% 100.00%
Ratio Analysis
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.97 % -3.43 % -15.65 % -62.28 % -44.34 % -13.42 % 3.84 % 27.84%
  YoY % 653.06% 78.08% 74.87% -40.46% -230.40% -449.48% -
  Horiz. % 494.01% -89.32% -407.55% -1,621.88% -1,154.69% -349.48% 100.00%
ROE 2.07 % -2.48 % -4.97 % -61.62 % -24.58 % -5.99 % 6.61 % -16.35%
  YoY % 183.47% 50.10% 91.93% -150.69% -310.35% -190.62% -
  Horiz. % 31.32% -37.52% -75.19% -932.22% -371.86% -90.62% 100.00%
Per Share
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.40 15.89 7.62 27.02 32.70 36.93 159.26 -47.53%
  YoY % -84.90% 108.53% -71.80% -17.37% -11.45% -76.81% -
  Horiz. % 1.51% 9.98% 4.78% 16.97% 20.53% 23.19% 100.00%
EPS 0.46 -0.54 -1.19 -16.64 -14.75 -4.56 5.87 -32.40%
  YoY % 185.19% 54.62% 92.85% -12.81% -223.46% -177.68% -
  Horiz. % 7.84% -9.20% -20.27% -283.48% -251.28% -77.68% 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 0.2200 0.2200 0.2400 0.2700 0.6000 0.7600 0.8883 -19.31%
  YoY % 0.00% -8.33% -11.11% -55.00% -21.05% -14.44% -
  Horiz. % 24.77% 24.77% 27.02% 30.40% 67.54% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.96 3.71 1.67 0.76 1.10 2.18 5.11 -13.70%
  YoY % -47.17% 122.16% 119.74% -30.91% -49.54% -57.34% -
  Horiz. % 38.36% 72.60% 32.68% 14.87% 21.53% 42.66% 100.00%
EPS 0.37 -0.13 -0.26 -0.47 -0.50 -0.27 0.19 10.79%
  YoY % 384.62% 50.00% 44.68% 6.00% -85.19% -242.11% -
  Horiz. % 194.74% -68.42% -136.84% -247.37% -263.16% -142.11% 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 0.1799 0.0514 0.0527 0.0076 0.0202 0.0449 0.0285 32.75%
  YoY % 250.00% -2.47% 593.42% -62.38% -55.01% 57.54% -
  Horiz. % 631.23% 180.35% 184.91% 26.67% 70.88% 157.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1500 0.1300 0.1000 0.1200 0.2200 0.3300 0.7900 -
P/RPS 6.25 0.82 1.31 0.44 0.67 0.89 0.50 47.45%
  YoY % 662.20% -37.40% 197.73% -34.33% -24.72% 78.00% -
  Horiz. % 1,250.00% 164.00% 262.00% 88.00% 134.00% 178.00% 100.00%
P/EPS 32.92 -23.86 -8.39 -0.72 -1.49 -7.24 13.46 14.74%
  YoY % 237.97% -184.39% -1,065.28% 51.68% 79.42% -153.79% -
  Horiz. % 244.58% -177.27% -62.33% -5.35% -11.07% -53.79% 100.00%
EY 3.04 -4.19 -11.92 -138.64 -67.05 -13.81 7.43 -12.84%
  YoY % 172.55% 64.85% 91.40% -106.77% -385.52% -285.87% -
  Horiz. % 40.92% -56.39% -160.43% -1,865.95% -902.42% -185.87% 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 0.68 0.59 0.42 0.44 0.37 0.43 0.89 -4.05%
  YoY % 15.25% 40.48% -4.55% 18.92% -13.95% -51.69% -
  Horiz. % 76.40% 66.29% 47.19% 49.44% 41.57% 48.31% 100.00%
Price Multiplier on Announcement Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 -
Price 0.1400 0.4100 0.1300 0.1600 0.2200 0.2500 0.6500 -
P/RPS 5.83 2.58 1.71 0.59 0.67 0.68 0.41 50.40%
  YoY % 125.97% 50.88% 189.83% -11.94% -1.47% 65.85% -
  Horiz. % 1,421.95% 629.27% 417.07% 143.90% 163.41% 165.85% 100.00%
P/EPS 30.73 -75.24 -10.91 -0.96 -1.49 -5.49 11.08 16.98%
  YoY % 140.84% -589.64% -1,036.46% 35.57% 72.86% -149.55% -
  Horiz. % 277.35% -679.06% -98.47% -8.66% -13.45% -49.55% 100.00%
EY 3.25 -1.33 -9.17 -103.98 -67.05 -18.22 9.03 -14.54%
  YoY % 344.36% 85.50% 91.18% -55.08% -268.00% -301.77% -
  Horiz. % 35.99% -14.73% -101.55% -1,151.50% -742.52% -201.77% 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 0.64 1.86 0.54 0.59 0.37 0.33 0.73 -2.00%
  YoY % -65.59% 244.44% -8.47% 59.46% 12.12% -54.79% -
  Horiz. % 87.67% 254.79% 73.97% 80.82% 50.68% 45.21% 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.
 


 

197  295  507  1315 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers