Highlights

[TIGER] YoY TTM Result on 2010-12-31 [#4]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -11.45%    YoY -     20.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 27,581 34,118 38,141 10,460 11,128 23,015 57,473 -12.49%
  YoY % -19.16% -10.55% 264.64% -6.00% -51.65% -59.96% -
  Horiz. % 47.99% 59.36% 66.36% 18.20% 19.36% 40.04% 100.00%
PBT 12,268 -1,540 6,053 -6,682 -7,745 -3,150 1,847 41.08%
  YoY % 896.62% -125.44% 190.59% 13.72% -145.87% -270.55% -
  Horiz. % 664.21% -83.38% 327.72% -361.78% -419.33% -170.55% 100.00%
Tax -10,950 -167 -4,535 -307 -707 -617 -950 55.95%
  YoY % -6,456.89% 96.32% -1,377.20% 56.58% -14.59% 35.05% -
  Horiz. % 1,152.63% 17.58% 477.37% 32.32% 74.42% 64.95% 100.00%
NP 1,318 -1,707 1,518 -6,989 -8,452 -3,767 897 7.25%
  YoY % 177.21% -212.45% 121.72% 17.31% -124.37% -519.96% -
  Horiz. % 146.93% -190.30% 169.23% -779.15% -942.25% -419.96% 100.00%
NP to SH 1,318 -1,707 1,518 -6,792 -8,580 -3,569 792 9.70%
  YoY % 177.21% -212.45% 122.35% 20.84% -140.40% -550.63% -
  Horiz. % 166.41% -215.53% 191.67% -857.58% -1,083.33% -450.63% 100.00%
Tax Rate 89.26 % - % 74.92 % - % - % - % 51.43 % 10.54%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.56% 0.00% 145.67% 0.00% 0.00% 0.00% 100.00%
Total Cost 26,263 35,825 36,623 17,449 19,580 26,782 56,576 -13.02%
  YoY % -26.69% -2.18% 109.89% -10.88% -26.89% -52.66% -
  Horiz. % 46.42% 63.32% 64.73% 30.84% 34.61% 47.34% 100.00%
Net Worth 91,806 78,857 75,199 8,451 23,644 31,690 35,678 18.74%
  YoY % 16.42% 4.86% 789.83% -64.26% -25.39% -11.18% -
  Horiz. % 257.32% 221.02% 210.77% 23.69% 66.27% 88.82% 100.00%
Dividend
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 91,806 78,857 75,199 8,451 23,644 31,690 35,678 18.74%
  YoY % 16.42% 4.86% 789.83% -64.26% -25.39% -11.18% -
  Horiz. % 257.32% 221.02% 210.77% 23.69% 66.27% 88.82% 100.00%
NOSH 382,526 342,857 313,333 35,212 45,470 44,014 44,014 48.15%
  YoY % 11.57% 9.42% 789.83% -22.56% 3.31% 0.00% -
  Horiz. % 869.09% 778.97% 711.89% 80.00% 103.31% 100.00% 100.00%
Ratio Analysis
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.78 % -5.00 % 3.98 % -66.82 % -75.95 % -16.37 % 1.56 % 22.57%
  YoY % 195.60% -225.63% 105.96% 12.02% -363.96% -1,149.36% -
  Horiz. % 306.41% -320.51% 255.13% -4,283.33% -4,868.59% -1,049.36% 100.00%
ROE 1.44 % -2.16 % 2.02 % -80.37 % -36.29 % -11.26 % 2.22 % -7.57%
  YoY % 166.67% -206.93% 102.51% -121.47% -222.29% -607.21% -
  Horiz. % 64.86% -97.30% 90.99% -3,620.27% -1,634.68% -507.21% 100.00%
Per Share
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.21 9.95 12.17 29.71 24.47 52.29 130.58 -40.93%
  YoY % -27.54% -18.24% -59.04% 21.41% -53.20% -59.96% -
  Horiz. % 5.52% 7.62% 9.32% 22.75% 18.74% 40.04% 100.00%
EPS 0.34 -0.50 0.48 -19.29 -18.87 -8.11 1.80 -26.14%
  YoY % 168.00% -204.17% 102.49% -2.23% -132.68% -550.56% -
  Horiz. % 18.89% -27.78% 26.67% -1,071.67% -1,048.33% -450.56% 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 0.2400 0.2300 0.2400 0.2400 0.5200 0.7200 0.8106 -19.85%
  YoY % 4.35% -4.17% 0.00% -53.85% -27.78% -11.18% -
  Horiz. % 29.61% 28.37% 29.61% 29.61% 64.15% 88.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.11 2.61 2.91 0.80 0.85 1.76 4.39 -12.47%
  YoY % -19.16% -10.31% 263.75% -5.88% -51.70% -59.91% -
  Horiz. % 48.06% 59.45% 66.29% 18.22% 19.36% 40.09% 100.00%
EPS 0.10 -0.13 0.12 -0.52 -0.66 -0.27 0.06 9.73%
  YoY % 176.92% -208.33% 123.08% 21.21% -144.44% -550.00% -
  Horiz. % 166.67% -216.67% 200.00% -866.67% -1,100.00% -450.00% 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 0.0702 0.0603 0.0575 0.0065 0.0181 0.0242 0.0273 18.73%
  YoY % 16.42% 4.87% 784.62% -64.09% -25.21% -11.36% -
  Horiz. % 257.14% 220.88% 210.62% 23.81% 66.30% 88.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.2250 0.3100 0.1200 0.1400 0.2800 0.2400 0.6000 -
P/RPS 3.12 3.12 0.99 0.47 1.14 0.46 0.46 41.62%
  YoY % 0.00% 215.15% 110.64% -58.77% 147.83% 0.00% -
  Horiz. % 678.26% 678.26% 215.22% 102.17% 247.83% 100.00% 100.00%
P/EPS 65.30 -62.26 24.77 -0.73 -1.48 -2.96 33.34 13.00%
  YoY % 204.88% -351.35% 3,493.15% 50.68% 50.00% -108.88% -
  Horiz. % 195.86% -186.74% 74.30% -2.19% -4.44% -8.88% 100.00%
EY 1.53 -1.61 4.04 -137.78 -67.39 -33.79 3.00 -11.52%
  YoY % 195.03% -139.85% 102.93% -104.45% -99.44% -1,226.33% -
  Horiz. % 51.00% -53.67% 134.67% -4,592.67% -2,246.33% -1,126.33% 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 0.94 1.35 0.50 0.58 0.54 0.33 0.74 4.44%
  YoY % -30.37% 170.00% -13.79% 7.41% 63.64% -55.41% -
  Horiz. % 127.03% 182.43% 67.57% 78.38% 72.97% 44.59% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.2200 0.2350 0.1400 0.1600 0.2200 0.2900 0.6000 -
P/RPS 3.05 2.36 1.15 0.54 0.90 0.55 0.46 41.04%
  YoY % 29.24% 105.22% 112.96% -40.00% 63.64% 19.57% -
  Horiz. % 663.04% 513.04% 250.00% 117.39% 195.65% 119.57% 100.00%
P/EPS 63.85 -47.20 28.90 -0.83 -1.17 -3.58 33.34 12.54%
  YoY % 235.28% -263.32% 3,581.93% 29.06% 67.32% -110.74% -
  Horiz. % 191.51% -141.57% 86.68% -2.49% -3.51% -10.74% 100.00%
EY 1.57 -2.12 3.46 -120.55 -85.77 -27.96 3.00 -11.10%
  YoY % 174.06% -161.27% 102.87% -40.55% -206.76% -1,032.00% -
  Horiz. % 52.33% -70.67% 115.33% -4,018.33% -2,859.00% -932.00% 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 0.92 1.02 0.58 0.67 0.42 0.40 0.74 4.04%
  YoY % -9.80% 75.86% -13.43% 59.52% 5.00% -45.95% -
  Horiz. % 124.32% 137.84% 78.38% 90.54% 56.76% 54.05% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers