Highlights

[TIGER] YoY TTM Result on 2014-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -361.38%    YoY -     -142.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Revenue 7,861 15,260 19,021 9,190 24,818 41,885 15,078 -9.53%
  YoY % -48.49% -19.77% 106.97% -62.97% -40.75% 177.79% -
  Horiz. % 52.14% 101.21% 126.15% 60.95% 164.60% 277.79% 100.00%
PBT -6,147 -2,395 1,277 -3,423 16,455 6,344 -6,969 -1.91%
  YoY % -156.66% -287.55% 137.31% -120.80% 159.38% 191.03% -
  Horiz. % 88.20% 34.37% -18.32% 49.12% -236.12% -91.03% 100.00%
Tax 90 -124 -2,015 1,213 -11,227 -4,462 -356 -
  YoY % 172.58% 93.85% -266.12% 110.80% -151.61% -1,153.37% -
  Horiz. % -25.28% 34.83% 566.01% -340.73% 3,153.65% 1,253.37% 100.00%
NP -6,057 -2,519 -738 -2,210 5,228 1,882 -7,325 -2.88%
  YoY % -140.45% -241.33% 66.61% -142.27% 177.79% 125.69% -
  Horiz. % 82.69% 34.39% 10.08% 30.17% -71.37% -25.69% 100.00%
NP to SH -6,057 -2,519 -738 -2,210 5,228 1,882 -7,185 -2.59%
  YoY % -140.45% -241.33% 66.61% -142.27% 177.79% 126.19% -
  Horiz. % 84.30% 35.06% 10.27% 30.76% -72.76% -26.19% 100.00%
Tax Rate - % - % 157.79 % - % 68.23 % 70.33 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -2.99% 0.00% -
  Horiz. % 0.00% 0.00% 224.36% 0.00% 97.01% 100.00% -
Total Cost 13,918 17,779 19,759 11,400 19,590 40,003 22,403 -7.05%
  YoY % -21.72% -10.02% 73.32% -41.81% -51.03% 78.56% -
  Horiz. % 62.13% 79.36% 88.20% 50.89% 87.44% 178.56% 100.00%
Net Worth 211,400 208,590 170,500 169,399 92,266 70,006 42,171 28.11%
  YoY % 1.35% 22.34% 0.65% 83.60% 31.80% 66.00% -
  Horiz. % 501.29% 494.62% 404.30% 401.69% 218.79% 166.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Net Worth 211,400 208,590 170,500 169,399 92,266 70,006 42,171 28.11%
  YoY % 1.35% 22.34% 0.65% 83.60% 31.80% 66.00% -
  Horiz. % 501.29% 494.62% 404.30% 401.69% 218.79% 166.00% 100.00%
NOSH 1,510,000 1,390,600 775,000 769,999 384,444 304,375 175,714 39.18%
  YoY % 8.59% 79.43% 0.65% 100.29% 26.31% 73.22% -
  Horiz. % 859.35% 791.40% 441.06% 438.21% 218.79% 173.22% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
NP Margin -77.05 % -16.51 % -3.88 % -24.05 % 21.07 % 4.49 % -48.58 % 7.35%
  YoY % -366.69% -325.52% 83.87% -214.14% 369.27% 109.24% -
  Horiz. % 158.60% 33.99% 7.99% 49.51% -43.37% -9.24% 100.00%
ROE -2.87 % -1.21 % -0.43 % -1.30 % 5.67 % 2.69 % -17.04 % -23.95%
  YoY % -137.19% -181.40% 66.92% -122.93% 110.78% 115.79% -
  Horiz. % 16.84% 7.10% 2.52% 7.63% -33.27% -15.79% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.52 1.10 2.45 1.19 6.46 13.76 8.58 -35.00%
  YoY % -52.73% -55.10% 105.88% -81.58% -53.05% 60.37% -
  Horiz. % 6.06% 12.82% 28.55% 13.87% 75.29% 160.37% 100.00%
EPS -0.40 -0.18 -0.10 -0.29 1.36 0.62 -4.09 -30.04%
  YoY % -122.22% -80.00% 65.52% -121.32% 119.35% 115.16% -
  Horiz. % 9.78% 4.40% 2.44% 7.09% -33.25% -15.16% 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 0.1400 0.1500 0.2200 0.2200 0.2400 0.2300 0.2400 -7.95%
  YoY % -6.67% -31.82% 0.00% -8.33% 4.35% -4.17% -
  Horiz. % 58.33% 62.50% 91.67% 91.67% 100.00% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.60 1.17 1.45 0.70 1.90 3.20 1.15 -9.51%
  YoY % -48.72% -19.31% 107.14% -63.16% -40.63% 178.26% -
  Horiz. % 52.17% 101.74% 126.09% 60.87% 165.22% 278.26% 100.00%
EPS -0.46 -0.19 -0.06 -0.17 0.40 0.14 -0.55 -2.71%
  YoY % -142.11% -216.67% 64.71% -142.50% 185.71% 125.45% -
  Horiz. % 83.64% 34.55% 10.91% 30.91% -72.73% -25.45% 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 0.1616 0.1594 0.1303 0.1295 0.0705 0.0535 0.0322 28.14%
  YoY % 1.38% 22.33% 0.62% 83.69% 31.78% 66.15% -
  Horiz. % 501.86% 495.03% 404.66% 402.17% 218.94% 166.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 -
Price 0.0600 0.0500 0.0900 0.1400 0.2300 0.1400 0.1700 -
P/RPS 11.53 4.56 3.67 11.73 3.56 1.02 1.98 31.10%
  YoY % 152.85% 24.25% -68.71% 229.49% 249.02% -48.48% -
  Horiz. % 582.32% 230.30% 185.35% 592.42% 179.80% 51.52% 100.00%
P/EPS -14.96 -27.60 -94.51 -48.78 16.91 22.64 -4.16 21.74%
  YoY % 45.80% 70.80% -93.75% -388.47% -25.31% 644.23% -
  Horiz. % 359.62% 663.46% 2,271.88% 1,172.60% -406.49% -544.23% 100.00%
EY -6.69 -3.62 -1.06 -2.05 5.91 4.42 -24.05 -17.85%
  YoY % -84.81% -241.51% 48.29% -134.69% 33.71% 118.38% -
  Horiz. % 27.82% 15.05% 4.41% 8.52% -24.57% -18.38% 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 0.43 0.33 0.41 0.64 0.96 0.61 0.71 -7.42%
  YoY % 30.30% -19.51% -35.94% -33.33% 57.38% -14.08% -
  Horiz. % 60.56% 46.48% 57.75% 90.14% 135.21% 85.92% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 27/11/17 24/11/16 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 -
Price 0.0450 0.0450 0.0900 0.1400 0.2600 0.1400 0.1400 -
P/RPS 8.64 4.10 3.67 11.73 4.03 1.02 1.63 29.22%
  YoY % 110.73% 11.72% -68.71% 191.07% 295.10% -37.42% -
  Horiz. % 530.06% 251.53% 225.15% 719.63% 247.24% 62.58% 100.00%
P/EPS -11.22 -24.84 -94.51 -48.78 19.12 22.64 -3.42 20.03%
  YoY % 54.83% 73.72% -93.75% -355.13% -15.55% 761.99% -
  Horiz. % 328.07% 726.32% 2,763.45% 1,426.32% -559.06% -661.99% 100.00%
EY -8.91 -4.03 -1.06 -2.05 5.23 4.42 -29.21 -16.68%
  YoY % -121.09% -280.19% 48.29% -139.20% 18.33% 115.13% -
  Horiz. % 30.50% 13.80% 3.63% 7.02% -17.90% -15.13% 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 0.32 0.30 0.41 0.64 1.08 0.61 0.58 -8.73%
  YoY % 6.67% -26.83% -35.94% -40.74% 77.05% 5.17% -
  Horiz. % 55.17% 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.
 


 

195  295  508  1316 

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 0.10-0.025 
 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