Highlights

[TIGER] YoY TTM Result on 2015-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     64.02%    YoY -     66.61%
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 - 1,464,710
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.54 1.04 1.30 0.63 1.69 2.86 1.03 -9.45%
  YoY % -48.08% -20.00% 106.35% -62.72% -40.91% 177.67% -
  Horiz. % 52.43% 100.97% 126.21% 61.17% 164.08% 277.67% 100.00%
EPS -0.41 -0.17 -0.05 -0.15 0.36 0.13 -0.49 -2.70%
  YoY % -141.18% -240.00% 66.67% -141.67% 176.92% 126.53% -
  Horiz. % 83.67% 34.69% 10.20% 30.61% -73.47% -26.53% 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 0.1443 0.1424 0.1164 0.1157 0.0630 0.0478 0.0288 28.10%
  YoY % 1.33% 22.34% 0.61% 83.65% 31.80% 65.97% -
  Horiz. % 501.04% 494.44% 404.17% 401.74% 218.75% 165.97% 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.
 


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
 
 

240  465  422  1083 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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