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 - 1,464,710
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.69 0.93 0.47 1.55 1.56 3.34 1.35 -9.80%
  YoY % -25.81% 97.87% -69.68% -0.64% -53.29% 147.41% -
  Horiz. % 51.11% 68.89% 34.81% 114.81% 115.56% 247.41% 100.00%
EPS -0.36 -0.13 -0.12 -0.17 0.35 0.12 -0.41 -1.98%
  YoY % -176.92% -8.33% 29.41% -148.57% 191.67% 129.27% -
  Horiz. % 87.80% 31.71% 29.27% 41.46% -85.37% -29.27% 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 0.1579 0.1424 0.1213 0.1382 0.1442 0.0491 0.0315 28.10%
  YoY % 10.88% 17.39% -12.23% -4.16% 193.69% 55.87% -
  Horiz. % 501.27% 452.06% 385.08% 438.73% 457.78% 155.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

341  263  424  1271 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.275+0.05 
 SAPNRG 0.08+0.005 
 HSI-H8M 0.64-0.025 
 EKOVEST 0.380.00 
 HSI-C9J 0.185+0.005 
 SANICHI 0.0450.00 
 REACH 0.040.00 
 HIBISCS 0.31-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers