Highlights

[TIGER] YoY TTM Result on 2017-12-31 [#2]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     12.25%    YoY -     -169.39%
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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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
Partners & Brokers