Highlights

[TIGER] YoY TTM Result on 2013-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     296.66%    YoY -     413.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 15,260 19,021 9,190 24,818 41,885 15,078 12,778 2.77%
  YoY % -19.77% 106.97% -62.97% -40.75% 177.79% 18.00% -
  Horiz. % 119.42% 148.86% 71.92% 194.22% 327.79% 118.00% 100.00%
PBT -2,395 1,277 -3,423 16,455 6,344 -6,969 -6,162 -13.52%
  YoY % -287.55% 137.31% -120.80% 159.38% 191.03% -13.10% -
  Horiz. % 38.87% -20.72% 55.55% -267.04% -102.95% 113.10% 100.00%
Tax -124 -2,015 1,213 -11,227 -4,462 -356 -840 -25.47%
  YoY % 93.85% -266.12% 110.80% -151.61% -1,153.37% 57.62% -
  Horiz. % 14.76% 239.88% -144.40% 1,336.55% 531.19% 42.38% 100.00%
NP -2,519 -738 -2,210 5,228 1,882 -7,325 -7,002 -14.54%
  YoY % -241.33% 66.61% -142.27% 177.79% 125.69% -4.61% -
  Horiz. % 35.98% 10.54% 31.56% -74.66% -26.88% 104.61% 100.00%
NP to SH -2,519 -738 -2,210 5,228 1,882 -7,185 -7,073 -14.67%
  YoY % -241.33% 66.61% -142.27% 177.79% 126.19% -1.58% -
  Horiz. % 35.61% 10.43% 31.25% -73.91% -26.61% 101.58% 100.00%
Tax Rate - % 157.79 % - % 68.23 % 70.33 % - % - % -
  YoY % 0.00% 0.00% 0.00% -2.99% 0.00% 0.00% -
  Horiz. % 0.00% 224.36% 0.00% 97.01% 100.00% - -
Total Cost 17,779 19,759 11,400 19,590 40,003 22,403 19,780 -1.63%
  YoY % -10.02% 73.32% -41.81% -51.03% 78.56% 13.26% -
  Horiz. % 89.88% 99.89% 57.63% 99.04% 202.24% 113.26% 100.00%
Net Worth 208,590 170,500 169,399 92,266 70,006 42,171 0 -
  YoY % 22.34% 0.65% 83.60% 31.80% 66.00% 0.00% -
  Horiz. % 494.62% 404.30% 401.69% 218.79% 166.00% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 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
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 208,590 170,500 169,399 92,266 70,006 42,171 0 -
  YoY % 22.34% 0.65% 83.60% 31.80% 66.00% 0.00% -
  Horiz. % 494.62% 404.30% 401.69% 218.79% 166.00% 100.00% -
NOSH 1,390,600 775,000 769,999 384,444 304,375 175,714 44,134 69.94%
  YoY % 79.43% 0.65% 100.29% 26.31% 73.22% 298.13% -
  Horiz. % 3,150.81% 1,755.99% 1,744.66% 871.07% 689.65% 398.13% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -16.51 % -3.88 % -24.05 % 21.07 % 4.49 % -48.58 % -54.80 % -16.84%
  YoY % -325.52% 83.87% -214.14% 369.27% 109.24% 11.35% -
  Horiz. % 30.13% 7.08% 43.89% -38.45% -8.19% 88.65% 100.00%
ROE -1.21 % -0.43 % -1.30 % 5.67 % 2.69 % -17.04 % - % -
  YoY % -181.40% 66.92% -122.93% 110.78% 115.79% 0.00% -
  Horiz. % 7.10% 2.52% 7.63% -33.27% -15.79% 100.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.10 2.45 1.19 6.46 13.76 8.58 28.95 -39.50%
  YoY % -55.10% 105.88% -81.58% -53.05% 60.37% -70.36% -
  Horiz. % 3.80% 8.46% 4.11% 22.31% 47.53% 29.64% 100.00%
EPS -0.18 -0.10 -0.29 1.36 0.62 -4.09 -16.03 -49.84%
  YoY % -80.00% 65.52% -121.32% 119.35% 115.16% 74.49% -
  Horiz. % 1.12% 0.62% 1.81% -8.48% -3.87% 25.51% 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 0.2400 0.2300 0.2400 0.0000 -
  YoY % -31.82% 0.00% -8.33% 4.35% -4.17% 0.00% -
  Horiz. % 62.50% 91.67% 91.67% 100.00% 95.83% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.17 1.45 0.70 1.90 3.20 1.15 0.98 2.76%
  YoY % -19.31% 107.14% -63.16% -40.63% 178.26% 17.35% -
  Horiz. % 119.39% 147.96% 71.43% 193.88% 326.53% 117.35% 100.00%
EPS -0.19 -0.06 -0.17 0.40 0.14 -0.55 -0.54 -14.83%
  YoY % -216.67% 64.71% -142.50% 185.71% 125.45% -1.85% -
  Horiz. % 35.19% 11.11% 31.48% -74.07% -25.93% 101.85% 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 0.1594 0.1303 0.1295 0.0705 0.0535 0.0322 0.0000 -
  YoY % 22.33% 0.62% 83.69% 31.78% 66.15% 0.00% -
  Horiz. % 495.03% 404.66% 402.17% 218.94% 166.15% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.0500 0.0900 0.1400 0.2300 0.1400 0.1700 0.1900 -
P/RPS 4.56 3.67 11.73 3.56 1.02 1.98 0.66 34.59%
  YoY % 24.25% -68.71% 229.49% 249.02% -48.48% 200.00% -
  Horiz. % 690.91% 556.06% 1,777.27% 539.39% 154.55% 300.00% 100.00%
P/EPS -27.60 -94.51 -48.78 16.91 22.64 -4.16 -1.19 62.12%
  YoY % 70.80% -93.75% -388.47% -25.31% 644.23% -249.58% -
  Horiz. % 2,319.33% 7,942.02% 4,099.16% -1,421.01% -1,902.52% 349.58% 100.00%
EY -3.62 -1.06 -2.05 5.91 4.42 -24.05 -84.35 -38.36%
  YoY % -241.51% 48.29% -134.69% 33.71% 118.38% 71.49% -
  Horiz. % 4.29% 1.26% 2.43% -7.01% -5.24% 28.51% 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 0.33 0.41 0.64 0.96 0.61 0.71 0.00 -
  YoY % -19.51% -35.94% -33.33% 57.38% -14.08% 0.00% -
  Horiz. % 46.48% 57.75% 90.14% 135.21% 85.92% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/11/16 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 26/05/10 -
Price 0.0450 0.0900 0.1400 0.2600 0.1400 0.1400 0.1700 -
P/RPS 4.10 3.67 11.73 4.03 1.02 1.63 0.59 34.71%
  YoY % 11.72% -68.71% 191.07% 295.10% -37.42% 176.27% -
  Horiz. % 694.92% 622.03% 1,988.14% 683.05% 172.88% 276.27% 100.00%
P/EPS -24.84 -94.51 -48.78 19.12 22.64 -3.42 -1.06 62.38%
  YoY % 73.72% -93.75% -355.13% -15.55% 761.99% -222.64% -
  Horiz. % 2,343.40% 8,916.04% 4,601.89% -1,803.77% -2,135.85% 322.64% 100.00%
EY -4.03 -1.06 -2.05 5.23 4.42 -29.21 -94.27 -38.40%
  YoY % -280.19% 48.29% -139.20% 18.33% 115.13% 69.01% -
  Horiz. % 4.27% 1.12% 2.17% -5.55% -4.69% 30.99% 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 0.30 0.41 0.64 1.08 0.61 0.58 0.00 -
  YoY % -26.83% -35.94% -40.74% 77.05% 5.17% 0.00% -
  Horiz. % 51.72% 70.69% 110.34% 186.21% 105.17% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers