[TIGER] YoY TTM Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,030 15,552 13,313 12,720 8,303 19,831 25,695 -32.30% YoY % -86.95% 16.82% 4.66% 53.20% -58.13% -22.82% - Horiz. % 7.90% 60.53% 51.81% 49.50% 32.31% 77.18% 100.00%
PBT -13,718 -732 1,535 -7,803 -559 -5,054 14,608 - YoY % -1,774.04% -147.69% 119.67% -1,295.89% 88.94% -134.60% - Horiz. % -93.91% -5.01% 10.51% -53.42% -3.83% -34.60% 100.00%
Tax -40 -1 178 -112 -2,027 1,213 -9,733 -57.02% YoY % -3,900.00% -100.56% 258.93% 94.47% -267.11% 112.46% - Horiz. % 0.41% 0.01% -1.83% 1.15% 20.83% -12.46% 100.00%
NP -13,758 -733 1,713 -7,915 -2,586 -3,841 4,875 - YoY % -1,776.94% -142.79% 121.64% -206.07% 32.67% -178.79% - Horiz. % -282.22% -15.04% 35.14% -162.36% -53.05% -78.79% 100.00%
NP to SH -13,758 -733 1,713 -7,915 -2,586 -3,841 4,875 - YoY % -1,776.94% -142.79% 121.64% -206.07% 32.67% -178.79% - Horiz. % -282.22% -15.04% 35.14% -162.36% -53.05% -78.79% 100.00%
Tax Rate - % - % -11.60 % - % - % - % 66.63 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -17.41% 0.00% 0.00% 0.00% 100.00%
Total Cost 15,788 16,285 11,600 20,635 10,889 23,672 20,820 -4.16% YoY % -3.05% 40.39% -43.78% 89.50% -54.00% 13.70% - Horiz. % 75.83% 78.22% 55.72% 99.11% 52.30% 113.70% 100.00%
Net Worth 293,772 296,139 223,428 209,146 214,499 171,050 235,400 3.46% YoY % -0.80% 32.54% 6.83% -2.50% 25.40% -27.34% - Horiz. % 124.80% 125.80% 94.91% 88.85% 91.12% 72.66% 100.00%
Dividend 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 293,772 296,139 223,428 209,146 214,499 171,050 235,400 3.46% YoY % -0.80% 32.54% 6.83% -2.50% 25.40% -27.34% - Horiz. % 124.80% 125.80% 94.91% 88.85% 91.12% 72.66% 100.00%
NOSH 1,468,864 1,096,812 1,718,678 1,394,310 1,429,999 777,500 1,070,000 4.99% YoY % 33.92% -36.18% 23.26% -2.50% 83.92% -27.34% - Horiz. % 137.28% 102.51% 160.62% 130.31% 133.64% 72.66% 100.00%
Ratio Analysis 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -677.73 % -4.71 % 12.87 % -62.22 % -31.15 % -19.37 % 18.97 % - YoY % -14,289.17% -136.60% 120.68% -99.74% -60.82% -202.11% - Horiz. % -3,572.64% -24.83% 67.84% -327.99% -164.21% -102.11% 100.00%
ROE -4.68 % -0.25 % 0.77 % -3.78 % -1.21 % -2.25 % 2.07 % - YoY % -1,772.00% -132.47% 120.37% -212.40% 46.22% -208.70% - Horiz. % -226.09% -12.08% 37.20% -182.61% -58.45% -108.70% 100.00%
Per Share 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.14 1.42 0.77 0.91 0.58 2.55 2.40 -35.38% YoY % -90.14% 84.42% -15.38% 56.90% -77.25% 6.25% - Horiz. % 5.83% 59.17% 32.08% 37.92% 24.17% 106.25% 100.00%
EPS -0.94 -0.07 0.10 -0.57 -0.18 -0.49 0.46 - YoY % -1,242.86% -170.00% 117.54% -216.67% 63.27% -206.52% - Horiz. % -204.35% -15.22% 21.74% -123.91% -39.13% -106.52% 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 0.2000 0.2700 0.1300 0.1500 0.1500 0.2200 0.2200 -1.45% YoY % -25.93% 107.69% -13.33% 0.00% -31.82% 0.00% - Horiz. % 90.91% 122.73% 59.09% 68.18% 68.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.14 1.06 0.91 0.87 0.57 1.35 1.75 -32.17% YoY % -86.79% 16.48% 4.60% 52.63% -57.78% -22.86% - Horiz. % 8.00% 60.57% 52.00% 49.71% 32.57% 77.14% 100.00%
EPS -0.94 -0.05 0.12 -0.54 -0.18 -0.26 0.33 - YoY % -1,780.00% -141.67% 122.22% -200.00% 30.77% -178.79% - Horiz. % -284.85% -15.15% 36.36% -163.64% -54.55% -78.79% 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 0.2000 0.2016 0.1521 0.1424 0.1461 0.1165 0.1603 3.46% YoY % -0.79% 32.54% 6.81% -2.53% 25.41% -27.32% - Horiz. % 124.77% 125.76% 94.88% 88.83% 91.14% 72.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0800 0.0500 0.0300 0.0500 0.0550 0.1300 0.1500 -
P/RPS 57.89 3.53 3.87 5.48 9.47 5.10 6.25 40.79% YoY % 1,539.94% -8.79% -29.38% -42.13% 85.69% -18.40% - Horiz. % 926.24% 56.48% 61.92% 87.68% 151.52% 81.60% 100.00%
P/EPS -8.54 -74.82 30.10 -8.81 -30.41 -26.31 32.92 - YoY % 88.59% -348.57% 441.66% 71.03% -15.58% -179.92% - Horiz. % -25.94% -227.28% 91.43% -26.76% -92.38% -79.92% 100.00%
EY -11.71 -1.34 3.32 -11.35 -3.29 -3.80 3.04 - YoY % -773.88% -140.36% 129.25% -244.98% 13.42% -225.00% - Horiz. % -385.20% -44.08% 109.21% -373.36% -108.22% -125.00% 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 0.40 0.19 0.23 0.33 0.37 0.59 0.68 -7.83% YoY % 110.53% -17.39% -30.30% -10.81% -37.29% -13.24% - Horiz. % 58.82% 27.94% 33.82% 48.53% 54.41% 86.76% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/11/20 25/11/19 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 -
Price 0.1150 0.0750 0.0250 0.0650 0.0550 0.1150 0.1400 -
P/RPS 83.21 5.29 3.23 7.13 9.47 4.51 5.83 50.46% YoY % 1,472.97% 63.78% -54.70% -24.71% 109.98% -22.64% - Horiz. % 1,427.27% 90.74% 55.40% 122.30% 162.44% 77.36% 100.00%
P/EPS -12.28 -112.22 25.08 -11.45 -30.41 -23.28 30.73 - YoY % 89.06% -547.45% 319.04% 62.35% -30.63% -175.76% - Horiz. % -39.96% -365.18% 81.61% -37.26% -98.96% -75.76% 100.00%
EY -8.14 -0.89 3.99 -8.73 -3.29 -4.30 3.25 - YoY % -814.61% -122.31% 145.70% -165.35% 23.49% -232.31% - Horiz. % -250.46% -27.38% 122.77% -268.62% -101.23% -132.31% 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 0.58 0.28 0.19 0.43 0.37 0.52 0.64 -1.50% YoY % 107.14% 47.37% -55.81% 16.22% -28.85% -18.75% - Horiz. % 90.62% 43.75% 29.69% 67.19% 57.81% 81.25% 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.
Comment
5th Qtr_Tiger Synergy Bhd Financial Report-30.09.2019-Final.pdf 
