Highlights

[TIGER] YoY TTM Result on 2017-09-30 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     0.56%    YoY -     -140.45%
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.
 


 

155  147  420  1581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.29-0.005 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.12-0.025 
 K1 0.24+0.015 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers