Highlights

[TIGER] YoY TTM Result on 2009-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -32.18%    YoY -     -140.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,118 38,141 10,460 11,128 23,015 57,473 62,205 -9.52%
  YoY % -10.55% 264.64% -6.00% -51.65% -59.96% -7.61% -
  Horiz. % 54.85% 61.32% 16.82% 17.89% 37.00% 92.39% 100.00%
PBT -1,540 6,053 -6,682 -7,745 -3,150 1,847 332 -
  YoY % -125.44% 190.59% 13.72% -145.87% -270.55% 456.33% -
  Horiz. % -463.86% 1,823.19% -2,012.65% -2,332.83% -948.80% 556.33% 100.00%
Tax -167 -4,535 -307 -707 -617 -950 -71 15.31%
  YoY % 96.32% -1,377.20% 56.58% -14.59% 35.05% -1,238.03% -
  Horiz. % 235.21% 6,387.32% 432.39% 995.77% 869.01% 1,338.03% 100.00%
NP -1,707 1,518 -6,989 -8,452 -3,767 897 261 -
  YoY % -212.45% 121.72% 17.31% -124.37% -519.96% 243.68% -
  Horiz. % -654.02% 581.61% -2,677.78% -3,238.31% -1,443.30% 343.68% 100.00%
NP to SH -1,707 1,518 -6,792 -8,580 -3,569 792 261 -
  YoY % -212.45% 122.35% 20.84% -140.40% -550.63% 203.45% -
  Horiz. % -654.02% 581.61% -2,602.30% -3,287.36% -1,367.43% 303.45% 100.00%
Tax Rate - % 74.92 % - % - % - % 51.43 % 21.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 140.44% -
  Horiz. % 0.00% 350.26% 0.00% 0.00% 0.00% 240.44% 100.00%
Total Cost 35,825 36,623 17,449 19,580 26,782 56,576 61,944 -8.71%
  YoY % -2.18% 109.89% -10.88% -26.89% -52.66% -8.67% -
  Horiz. % 57.83% 59.12% 28.17% 31.61% 43.24% 91.33% 100.00%
Net Worth 78,857 75,199 8,451 23,644 31,690 35,678 37,361 13.25%
  YoY % 4.86% 789.83% -64.26% -25.39% -11.18% -4.51% -
  Horiz. % 211.07% 201.28% 22.62% 63.29% 84.82% 95.49% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 78,857 75,199 8,451 23,644 31,690 35,678 37,361 13.25%
  YoY % 4.86% 789.83% -64.26% -25.39% -11.18% -4.51% -
  Horiz. % 211.07% 201.28% 22.62% 63.29% 84.82% 95.49% 100.00%
NOSH 342,857 313,333 35,212 45,470 44,014 44,014 46,666 39.39%
  YoY % 9.42% 789.83% -22.56% 3.31% 0.00% -5.68% -
  Horiz. % 734.69% 671.43% 75.46% 97.44% 94.32% 94.32% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.00 % 3.98 % -66.82 % -75.95 % -16.37 % 1.56 % 0.42 % -
  YoY % -225.63% 105.96% 12.02% -363.96% -1,149.36% 271.43% -
  Horiz. % -1,190.48% 947.62% -15,909.52% -18,083.33% -3,897.62% 371.43% 100.00%
ROE -2.16 % 2.02 % -80.37 % -36.29 % -11.26 % 2.22 % 0.70 % -
  YoY % -206.93% 102.51% -121.47% -222.29% -607.21% 217.14% -
  Horiz. % -308.57% 288.57% -11,481.43% -5,184.29% -1,608.57% 317.14% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.95 12.17 29.71 24.47 52.29 130.58 133.30 -35.09%
  YoY % -18.24% -59.04% 21.41% -53.20% -59.96% -2.04% -
  Horiz. % 7.46% 9.13% 22.29% 18.36% 39.23% 97.96% 100.00%
EPS -0.50 0.48 -19.29 -18.87 -8.11 1.80 0.56 -
  YoY % -204.17% 102.49% -2.23% -132.68% -550.56% 221.43% -
  Horiz. % -89.29% 85.71% -3,444.64% -3,369.64% -1,448.21% 321.43% 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 0.2300 0.2400 0.2400 0.5200 0.7200 0.8106 0.8006 -18.75%
  YoY % -4.17% 0.00% -53.85% -27.78% -11.18% 1.25% -
  Horiz. % 28.73% 29.98% 29.98% 64.95% 89.93% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.61 2.91 0.80 0.85 1.76 4.39 4.75 -9.49%
  YoY % -10.31% 263.75% -5.88% -51.70% -59.91% -7.58% -
  Horiz. % 54.95% 61.26% 16.84% 17.89% 37.05% 92.42% 100.00%
EPS -0.13 0.12 -0.52 -0.66 -0.27 0.06 0.02 -
  YoY % -208.33% 123.08% 21.21% -144.44% -550.00% 200.00% -
  Horiz. % -650.00% 600.00% -2,600.00% -3,300.00% -1,350.00% 300.00% 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 0.0603 0.0575 0.0065 0.0181 0.0242 0.0273 0.0286 13.23%
  YoY % 4.87% 784.62% -64.09% -25.21% -11.36% -4.55% -
  Horiz. % 210.84% 201.05% 22.73% 63.29% 84.62% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3100 0.1200 0.1400 0.2800 0.2400 0.6000 0.5400 -
P/RPS 3.12 0.99 0.47 1.14 0.46 0.46 0.41 40.20%
  YoY % 215.15% 110.64% -58.77% 147.83% 0.00% 12.20% -
  Horiz. % 760.98% 241.46% 114.63% 278.05% 112.20% 112.20% 100.00%
P/EPS -62.26 24.77 -0.73 -1.48 -2.96 33.34 96.55 -
  YoY % -351.35% 3,493.15% 50.68% 50.00% -108.88% -65.47% -
  Horiz. % -64.48% 25.66% -0.76% -1.53% -3.07% 34.53% 100.00%
EY -1.61 4.04 -137.78 -67.39 -33.79 3.00 1.04 -
  YoY % -139.85% 102.93% -104.45% -99.44% -1,226.33% 188.46% -
  Horiz. % -154.81% 388.46% -13,248.08% -6,479.81% -3,249.04% 288.46% 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 1.35 0.50 0.58 0.54 0.33 0.74 0.67 12.37%
  YoY % 170.00% -13.79% 7.41% 63.64% -55.41% 10.45% -
  Horiz. % 201.49% 74.63% 86.57% 80.60% 49.25% 110.45% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.2350 0.1400 0.1600 0.2200 0.2900 0.6000 0.6600 -
P/RPS 2.36 1.15 0.54 0.90 0.55 0.46 0.50 29.49%
  YoY % 105.22% 112.96% -40.00% 63.64% 19.57% -8.00% -
  Horiz. % 472.00% 230.00% 108.00% 180.00% 110.00% 92.00% 100.00%
P/EPS -47.20 28.90 -0.83 -1.17 -3.58 33.34 118.01 -
  YoY % -263.32% 3,581.93% 29.06% 67.32% -110.74% -71.75% -
  Horiz. % -40.00% 24.49% -0.70% -0.99% -3.03% 28.25% 100.00%
EY -2.12 3.46 -120.55 -85.77 -27.96 3.00 0.85 -
  YoY % -161.27% 102.87% -40.55% -206.76% -1,032.00% 252.94% -
  Horiz. % -249.41% 407.06% -14,182.35% -10,090.59% -3,289.41% 352.94% 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 1.02 0.58 0.67 0.42 0.40 0.74 0.82 3.70%
  YoY % 75.86% -13.43% 59.52% 5.00% -45.95% -9.76% -
  Horiz. % 124.39% 70.73% 81.71% 51.22% 48.78% 90.24% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers