Highlights

[TIGER] YoY TTM Result on 2012-09-30 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -193.43%    YoY -     51.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 8,303 19,831 25,695 48,559 21,898 9,896 14,388 -8.11%
  YoY % -58.13% -22.82% -47.08% 121.75% 121.28% -31.22% -
  Horiz. % 57.71% 137.83% 178.59% 337.50% 152.20% 68.78% 100.00%
PBT -559 -5,054 14,608 768 -1,082 -5,252 -6,274 -31.05%
  YoY % 88.94% -134.60% 1,802.08% 170.98% 79.40% 16.29% -
  Horiz. % 8.91% 80.55% -232.83% -12.24% 17.25% 83.71% 100.00%
Tax -2,027 1,213 -9,733 -2,433 -2,345 -911 -106 57.41%
  YoY % -267.11% 112.46% -300.04% -3.75% -157.41% -759.43% -
  Horiz. % 1,912.26% -1,144.34% 9,182.08% 2,295.28% 2,212.26% 859.43% 100.00%
NP -2,586 -3,841 4,875 -1,665 -3,427 -6,163 -6,380 -12.96%
  YoY % 32.67% -178.79% 392.79% 51.42% 44.39% 3.40% -
  Horiz. % 40.53% 60.20% -76.41% 26.10% 53.71% 96.60% 100.00%
NP to SH -2,586 -3,841 4,875 -1,665 -3,427 -6,094 -6,491 -13.19%
  YoY % 32.67% -178.79% 392.79% 51.42% 43.76% 6.12% -
  Horiz. % 39.84% 59.17% -75.10% 25.65% 52.80% 93.88% 100.00%
Tax Rate - % - % 66.63 % 316.80 % - % - % - % -
  YoY % 0.00% 0.00% -78.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 21.03% 100.00% - - -
Total Cost 10,889 23,672 20,820 50,224 25,325 16,059 20,768 -9.45%
  YoY % -54.00% 13.70% -58.55% 98.32% 57.70% -22.67% -
  Horiz. % 52.43% 113.98% 100.25% 241.83% 121.94% 77.33% 100.00%
Net Worth 214,499 171,050 235,400 67,217 68,999 9,890 26,403 38.00%
  YoY % 25.40% -27.34% 250.21% -2.58% 597.66% -62.54% -
  Horiz. % 812.40% 647.83% 891.55% 254.58% 261.33% 37.46% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 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
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 214,499 171,050 235,400 67,217 68,999 9,890 26,403 38.00%
  YoY % 25.40% -27.34% 250.21% -2.58% 597.66% -62.54% -
  Horiz. % 812.40% 647.83% 891.55% 254.58% 261.33% 37.46% 100.00%
NOSH 1,429,999 777,500 1,070,000 305,531 287,499 36,630 44,005 70.78%
  YoY % 83.92% -27.34% 250.21% 6.27% 684.87% -16.76% -
  Horiz. % 3,249.59% 1,766.82% 2,431.51% 694.30% 653.33% 83.24% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -31.15 % -19.37 % 18.97 % -3.43 % -15.65 % -62.28 % -44.34 % -5.28%
  YoY % -60.82% -202.11% 653.06% 78.08% 74.87% -40.46% -
  Horiz. % 70.25% 43.69% -42.78% 7.74% 35.30% 140.46% 100.00%
ROE -1.21 % -2.25 % 2.07 % -2.48 % -4.97 % -61.62 % -24.58 % -37.06%
  YoY % 46.22% -208.70% 183.47% 50.10% 91.93% -150.69% -
  Horiz. % 4.92% 9.15% -8.42% 10.09% 20.22% 250.69% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.58 2.55 2.40 15.89 7.62 27.02 32.70 -46.20%
  YoY % -77.25% 6.25% -84.90% 108.53% -71.80% -17.37% -
  Horiz. % 1.77% 7.80% 7.34% 48.59% 23.30% 82.63% 100.00%
EPS -0.18 -0.49 0.46 -0.54 -1.19 -16.64 -14.75 -49.21%
  YoY % 63.27% -206.52% 185.19% 54.62% 92.85% -12.81% -
  Horiz. % 1.22% 3.32% -3.12% 3.66% 8.07% 112.81% 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 0.2200 0.2200 0.2200 0.2400 0.2700 0.6000 -19.20%
  YoY % -31.82% 0.00% 0.00% -8.33% -11.11% -55.00% -
  Horiz. % 25.00% 36.67% 36.67% 36.67% 40.00% 45.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.57 1.35 1.75 3.32 1.50 0.68 0.98 -7.99%
  YoY % -57.78% -22.86% -47.29% 121.33% 120.59% -30.61% -
  Horiz. % 58.16% 137.76% 178.57% 338.78% 153.06% 69.39% 100.00%
EPS -0.18 -0.26 0.33 -0.11 -0.23 -0.42 -0.44 -12.84%
  YoY % 30.77% -178.79% 400.00% 52.17% 45.24% 4.55% -
  Horiz. % 40.91% 59.09% -75.00% 25.00% 52.27% 95.45% 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 0.1464 0.1168 0.1607 0.0459 0.0471 0.0068 0.0180 38.02%
  YoY % 25.34% -27.32% 250.11% -2.55% 592.65% -62.22% -
  Horiz. % 813.33% 648.89% 892.78% 255.00% 261.67% 37.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0550 0.1300 0.1500 0.1300 0.1000 0.1200 0.2200 -
P/RPS 9.47 5.10 6.25 0.82 1.31 0.44 0.67 50.26%
  YoY % 85.69% -18.40% 662.20% -37.40% 197.73% -34.33% -
  Horiz. % 1,413.43% 761.19% 932.84% 122.39% 195.52% 65.67% 100.00%
P/EPS -30.41 -26.31 32.92 -23.86 -8.39 -0.72 -1.49 59.00%
  YoY % -15.58% -179.92% 237.97% -184.39% -1,065.28% 51.68% -
  Horiz. % 2,040.94% 1,765.77% -2,209.40% 1,601.34% 563.09% 48.32% 100.00%
EY -3.29 -3.80 3.04 -4.19 -11.92 -138.64 -67.05 -37.09%
  YoY % 13.42% -225.00% 172.55% 64.85% 91.40% -106.77% -
  Horiz. % 4.91% 5.67% -4.53% 6.25% 17.78% 206.77% 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 0.37 0.59 0.68 0.59 0.42 0.44 0.37 -
  YoY % -37.29% -13.24% 15.25% 40.48% -4.55% 18.92% -
  Horiz. % 100.00% 159.46% 183.78% 159.46% 113.51% 118.92% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 -
Price 0.0550 0.1150 0.1400 0.4100 0.1300 0.1600 0.2200 -
P/RPS 9.47 4.51 5.83 2.58 1.71 0.59 0.67 50.26%
  YoY % 109.98% -22.64% 125.97% 50.88% 189.83% -11.94% -
  Horiz. % 1,413.43% 673.13% 870.15% 385.07% 255.22% 88.06% 100.00%
P/EPS -30.41 -23.28 30.73 -75.24 -10.91 -0.96 -1.49 59.00%
  YoY % -30.63% -175.76% 140.84% -589.64% -1,036.46% 35.57% -
  Horiz. % 2,040.94% 1,562.42% -2,062.42% 5,049.66% 732.21% 64.43% 100.00%
EY -3.29 -4.30 3.25 -1.33 -9.17 -103.98 -67.05 -37.09%
  YoY % 23.49% -232.31% 344.36% 85.50% 91.18% -55.08% -
  Horiz. % 4.91% 6.41% -4.85% 1.98% 13.68% 155.08% 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 0.37 0.52 0.64 1.86 0.54 0.59 0.37 -
  YoY % -28.85% -18.75% -65.59% 244.44% -8.47% 59.46% -
  Horiz. % 100.00% 140.54% 172.97% 502.70% 145.95% 159.46% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers