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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 12,231 7,861 15,260 19,021 9,190 24,818 41,885 -17.24%
  YoY % 55.59% -48.49% -19.77% 106.97% -62.97% -40.75% -
  Horiz. % 29.20% 18.77% 36.43% 45.41% 21.94% 59.25% 100.00%
PBT -4,211 -6,147 -2,395 1,277 -3,423 16,455 6,344 -
  YoY % 31.50% -156.66% -287.55% 137.31% -120.80% 159.38% -
  Horiz. % -66.38% -96.89% -37.75% 20.13% -53.96% 259.38% 100.00%
Tax 508 90 -124 -2,015 1,213 -11,227 -4,462 -
  YoY % 464.44% 172.58% 93.85% -266.12% 110.80% -151.61% -
  Horiz. % -11.39% -2.02% 2.78% 45.16% -27.19% 251.61% 100.00%
NP -3,703 -6,057 -2,519 -738 -2,210 5,228 1,882 -
  YoY % 38.86% -140.45% -241.33% 66.61% -142.27% 177.79% -
  Horiz. % -196.76% -321.84% -133.85% -39.21% -117.43% 277.79% 100.00%
NP to SH -3,703 -6,057 -2,519 -738 -2,210 5,228 1,882 -
  YoY % 38.86% -140.45% -241.33% 66.61% -142.27% 177.79% -
  Horiz. % -196.76% -321.84% -133.85% -39.21% -117.43% 277.79% 100.00%
Tax Rate - % - % - % 157.79 % - % 68.23 % 70.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -2.99% -
  Horiz. % 0.00% 0.00% 0.00% 224.36% 0.00% 97.01% 100.00%
Total Cost 15,934 13,918 17,779 19,759 11,400 19,590 40,003 -13.20%
  YoY % 14.48% -21.72% -10.02% 73.32% -41.81% -51.03% -
  Horiz. % 39.83% 34.79% 44.44% 49.39% 28.50% 48.97% 100.00%
Net Worth 235,511 211,400 208,590 170,500 169,399 92,266 70,006 20.51%
  YoY % 11.41% 1.35% 22.34% 0.65% 83.60% 31.80% -
  Horiz. % 336.41% 301.97% 297.96% 243.55% 241.98% 131.80% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 235,511 211,400 208,590 170,500 169,399 92,266 70,006 20.51%
  YoY % 11.41% 1.35% 22.34% 0.65% 83.60% 31.80% -
  Horiz. % 336.41% 301.97% 297.96% 243.55% 241.98% 131.80% 100.00%
NOSH 490,649 1,510,000 1,390,600 775,000 769,999 384,444 304,375 7.62%
  YoY % -67.51% 8.59% 79.43% 0.65% 100.29% 26.31% -
  Horiz. % 161.20% 496.10% 456.87% 254.62% 252.98% 126.31% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin -30.28 % -77.05 % -16.51 % -3.88 % -24.05 % 21.07 % 4.49 % -
  YoY % 60.70% -366.69% -325.52% 83.87% -214.14% 369.27% -
  Horiz. % -674.39% -1,716.04% -367.71% -86.41% -535.63% 469.27% 100.00%
ROE -1.57 % -2.87 % -1.21 % -0.43 % -1.30 % 5.67 % 2.69 % -
  YoY % 45.30% -137.19% -181.40% 66.92% -122.93% 110.78% -
  Horiz. % -58.36% -106.69% -44.98% -15.99% -48.33% 210.78% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 2.49 0.52 1.10 2.45 1.19 6.46 13.76 -23.11%
  YoY % 378.85% -52.73% -55.10% 105.88% -81.58% -53.05% -
  Horiz. % 18.10% 3.78% 7.99% 17.81% 8.65% 46.95% 100.00%
EPS -0.75 -0.40 -0.18 -0.10 -0.29 1.36 0.62 -
  YoY % -87.50% -122.22% -80.00% 65.52% -121.32% 119.35% -
  Horiz. % -120.97% -64.52% -29.03% -16.13% -46.77% 219.35% 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 0.4800 0.1400 0.1500 0.2200 0.2200 0.2400 0.2300 11.98%
  YoY % 242.86% -6.67% -31.82% 0.00% -8.33% 4.35% -
  Horiz. % 208.70% 60.87% 65.22% 95.65% 95.65% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 0.93 0.60 1.17 1.45 0.70 1.90 3.20 -17.30%
  YoY % 55.00% -48.72% -19.31% 107.14% -63.16% -40.63% -
  Horiz. % 29.06% 18.75% 36.56% 45.31% 21.88% 59.38% 100.00%
EPS -0.28 -0.46 -0.19 -0.06 -0.17 0.40 0.14 -
  YoY % 39.13% -142.11% -216.67% 64.71% -142.50% 185.71% -
  Horiz. % -200.00% -328.57% -135.71% -42.86% -121.43% 285.71% 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 0.1800 0.1616 0.1594 0.1303 0.1295 0.0705 0.0535 20.51%
  YoY % 11.39% 1.38% 22.33% 0.62% 83.69% 31.78% -
  Horiz. % 336.45% 302.06% 297.94% 243.55% 242.06% 131.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.0700 0.0600 0.0500 0.0900 0.1400 0.2300 0.1400 -
P/RPS 2.81 11.53 4.56 3.67 11.73 3.56 1.02 16.86%
  YoY % -75.63% 152.85% 24.25% -68.71% 229.49% 249.02% -
  Horiz. % 275.49% 1,130.39% 447.06% 359.80% 1,150.00% 349.02% 100.00%
P/EPS -9.28 -14.96 -27.60 -94.51 -48.78 16.91 22.64 -
  YoY % 37.97% 45.80% 70.80% -93.75% -388.47% -25.31% -
  Horiz. % -40.99% -66.08% -121.91% -417.45% -215.46% 74.69% 100.00%
EY -10.78 -6.69 -3.62 -1.06 -2.05 5.91 4.42 -
  YoY % -61.14% -84.81% -241.51% 48.29% -134.69% 33.71% -
  Horiz. % -243.89% -151.36% -81.90% -23.98% -46.38% 133.71% 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 0.15 0.43 0.33 0.41 0.64 0.96 0.61 -19.40%
  YoY % -65.12% 30.30% -19.51% -35.94% -33.33% 57.38% -
  Horiz. % 24.59% 70.49% 54.10% 67.21% 104.92% 157.38% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 30/11/18 27/11/17 24/11/16 24/11/15 25/11/14 26/11/13 31/05/12 -
Price 0.0900 0.0450 0.0450 0.0900 0.1400 0.2600 0.1400 -
P/RPS 3.61 8.64 4.10 3.67 11.73 4.03 1.02 21.45%
  YoY % -58.22% 110.73% 11.72% -68.71% 191.07% 295.10% -
  Horiz. % 353.92% 847.06% 401.96% 359.80% 1,150.00% 395.10% 100.00%
P/EPS -11.93 -11.22 -24.84 -94.51 -48.78 19.12 22.64 -
  YoY % -6.33% 54.83% 73.72% -93.75% -355.13% -15.55% -
  Horiz. % -52.69% -49.56% -109.72% -417.45% -215.46% 84.45% 100.00%
EY -8.39 -8.91 -4.03 -1.06 -2.05 5.23 4.42 -
  YoY % 5.84% -121.09% -280.19% 48.29% -139.20% 18.33% -
  Horiz. % -189.82% -201.58% -91.18% -23.98% -46.38% 118.33% 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 0.19 0.32 0.30 0.41 0.64 1.08 0.61 -16.42%
  YoY % -40.62% 6.67% -26.83% -35.94% -40.74% 77.05% -
  Horiz. % 31.15% 52.46% 49.18% 67.21% 104.92% 177.05% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers