Highlights

[TIGER] YoY TTM Result on 2014-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -12.67%    YoY -     -148.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 10,156 13,687 6,874 22,670 22,806 48,978 19,792 -9.74%
  YoY % -25.80% 99.11% -69.68% -0.60% -53.44% 147.46% -
  Horiz. % 51.31% 69.15% 34.73% 114.54% 115.23% 247.46% 100.00%
PBT -5,493 -1,849 330 -3,703 16,290 5,127 -4,607 2.74%
  YoY % -197.08% -660.30% 108.91% -122.73% 217.73% 211.29% -
  Horiz. % 119.23% 40.13% -7.16% 80.38% -353.59% -111.29% 100.00%
Tax 178 -124 -2,015 1,213 -11,206 -3,345 -1,406 -
  YoY % 243.55% 93.85% -266.12% 110.82% -235.01% -137.91% -
  Horiz. % -12.66% 8.82% 143.31% -86.27% 797.01% 237.91% 100.00%
NP -5,315 -1,973 -1,685 -2,490 5,084 1,782 -6,013 -1.88%
  YoY % -169.39% -17.09% 32.33% -148.98% 185.30% 129.64% -
  Horiz. % 88.39% 32.81% 28.02% 41.41% -84.55% -29.64% 100.00%
NP to SH -5,315 -1,973 -1,685 -2,490 5,084 1,782 -5,933 -1.68%
  YoY % -169.39% -17.09% 32.33% -148.98% 185.30% 130.04% -
  Horiz. % 89.58% 33.25% 28.40% 41.97% -85.69% -30.04% 100.00%
Tax Rate - % - % 610.61 % - % 68.79 % 65.24 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 5.44% 0.00% -
  Horiz. % 0.00% 0.00% 935.94% 0.00% 105.44% 100.00% -
Total Cost 15,471 15,660 8,559 25,160 17,722 47,196 25,805 -7.56%
  YoY % -1.21% 82.97% -65.98% 41.97% -62.45% 82.89% -
  Horiz. % 59.95% 60.69% 33.17% 97.50% 68.68% 182.89% 100.00%
Net Worth 231,304 208,590 177,728 202,400 211,200 71,957 46,114 28.11%
  YoY % 10.89% 17.36% -12.19% -4.17% 193.51% 56.04% -
  Horiz. % 501.59% 452.33% 385.41% 438.91% 457.99% 156.04% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Net Worth 231,304 208,590 177,728 202,400 211,200 71,957 46,114 28.11%
  YoY % 10.89% 17.36% -12.19% -4.17% 193.51% 56.04% -
  Horiz. % 501.59% 452.33% 385.41% 438.91% 457.99% 156.04% 100.00%
NOSH 1,652,178 1,390,600 807,857 920,000 960,000 312,857 192,142 39.17%
  YoY % 18.81% 72.13% -12.19% -4.17% 206.85% 62.83% -
  Horiz. % 859.87% 723.73% 420.45% 478.81% 499.63% 162.83% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
NP Margin -52.33 % -14.42 % -24.51 % -10.98 % 22.29 % 3.64 % -30.38 % 8.71%
  YoY % -262.90% 41.17% -123.22% -149.26% 512.36% 111.98% -
  Horiz. % 172.25% 47.47% 80.68% 36.14% -73.37% -11.98% 100.00%
ROE -2.30 % -0.95 % -0.95 % -1.23 % 2.41 % 2.48 % -12.87 % -23.24%
  YoY % -142.11% 0.00% 22.76% -151.04% -2.82% 119.27% -
  Horiz. % 17.87% 7.38% 7.38% 9.56% -18.73% -19.27% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.61 0.98 0.85 2.46 2.38 15.66 10.30 -35.22%
  YoY % -37.76% 15.29% -65.45% 3.36% -84.80% 52.04% -
  Horiz. % 5.92% 9.51% 8.25% 23.88% 23.11% 152.04% 100.00%
EPS -0.32 -0.14 -0.21 -0.27 0.53 0.57 -3.09 -29.41%
  YoY % -128.57% 33.33% 22.22% -150.94% -7.02% 118.45% -
  Horiz. % 10.36% 4.53% 6.80% 8.74% -17.15% -18.45% 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 0.1400 0.1500 0.2200 0.2200 0.2200 0.2300 0.2400 -7.95%
  YoY % -6.67% -31.82% 0.00% 0.00% -4.35% -4.17% -
  Horiz. % 58.33% 62.50% 91.67% 91.67% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.78 1.05 0.53 1.73 1.74 3.74 1.51 -9.65%
  YoY % -25.71% 98.11% -69.36% -0.57% -53.48% 147.68% -
  Horiz. % 51.66% 69.54% 35.10% 114.57% 115.23% 247.68% 100.00%
EPS -0.41 -0.15 -0.13 -0.19 0.39 0.14 -0.45 -1.42%
  YoY % -173.33% -15.38% 31.58% -148.72% 178.57% 131.11% -
  Horiz. % 91.11% 33.33% 28.89% 42.22% -86.67% -31.11% 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 0.1768 0.1594 0.1358 0.1547 0.1614 0.0550 0.0352 28.14%
  YoY % 10.92% 17.38% -12.22% -4.15% 193.45% 56.25% -
  Horiz. % 502.27% 452.84% 385.80% 439.49% 458.52% 156.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 -
Price 0.0400 0.0450 0.0900 0.1300 0.1400 0.1400 0.1400 -
P/RPS 6.51 4.57 10.58 5.28 5.89 0.89 1.36 27.19%
  YoY % 42.45% -56.81% 100.38% -10.36% 561.80% -34.56% -
  Horiz. % 478.68% 336.03% 777.94% 388.24% 433.09% 65.44% 100.00%
P/EPS -12.43 -31.72 -43.15 -48.03 26.44 24.58 -4.53 16.77%
  YoY % 60.81% 26.49% 10.16% -281.66% 7.57% 642.60% -
  Horiz. % 274.39% 700.22% 952.54% 1,060.26% -583.66% -542.60% 100.00%
EY -8.04 -3.15 -2.32 -2.08 3.78 4.07 -22.06 -14.36%
  YoY % -155.24% -35.78% -11.54% -155.03% -7.13% 118.45% -
  Horiz. % 36.45% 14.28% 10.52% 9.43% -17.14% -18.45% 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 0.29 0.30 0.41 0.59 0.64 0.61 0.58 -10.10%
  YoY % -3.33% -26.83% -30.51% -7.81% 4.92% 5.17% -
  Horiz. % 50.00% 51.72% 70.69% 101.72% 110.34% 105.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 -
Price 0.0450 0.0400 0.0500 0.1300 0.1500 0.1300 0.1300 -
P/RPS 7.32 4.06 5.88 5.28 6.31 0.83 1.26 31.03%
  YoY % 80.30% -30.95% 11.36% -16.32% 660.24% -34.13% -
  Horiz. % 580.95% 322.22% 466.67% 419.05% 500.79% 65.87% 100.00%
P/EPS -13.99 -28.19 -23.97 -48.03 28.32 22.82 -4.21 20.26%
  YoY % 50.37% -17.61% 50.09% -269.60% 24.10% 642.04% -
  Horiz. % 332.30% 669.60% 569.36% 1,140.85% -672.68% -542.04% 100.00%
EY -7.15 -3.55 -4.17 -2.08 3.53 4.38 -23.75 -16.84%
  YoY % -101.41% 14.87% -100.48% -158.92% -19.41% 118.44% -
  Horiz. % 30.11% 14.95% 17.56% 8.76% -14.86% -18.44% 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 0.32 0.27 0.23 0.59 0.68 0.57 0.54 -7.72%
  YoY % 18.52% 17.39% -61.02% -13.24% 19.30% 5.56% -
  Horiz. % 59.26% 50.00% 42.59% 109.26% 125.93% 105.56% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers