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 - 1,308,460
31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.63 1.52 1.96 3.71 1.67 0.76 1.10 -8.21%
  YoY % -58.55% -22.45% -47.17% 122.16% 119.74% -30.91% -
  Horiz. % 57.27% 138.18% 178.18% 337.27% 151.82% 69.09% 100.00%
EPS -0.20 -0.29 0.37 -0.13 -0.26 -0.47 -0.50 -13.14%
  YoY % 31.03% -178.38% 384.62% 50.00% 44.68% 6.00% -
  Horiz. % 40.00% 58.00% -74.00% 26.00% 52.00% 94.00% 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 0.1639 0.1307 0.1799 0.0514 0.0527 0.0076 0.0202 37.97%
  YoY % 25.40% -27.35% 250.00% -2.47% 593.42% -62.38% -
  Horiz. % 811.39% 647.03% 890.59% 254.46% 260.89% 37.62% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers