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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Revenue 13,971 10,156 13,687 6,874 22,670 22,806 48,978 -17.53%
  YoY % 37.56% -25.80% 99.11% -69.68% -0.60% -53.44% -
  Horiz. % 28.53% 20.74% 27.95% 14.03% 46.29% 46.56% 100.00%
PBT -3,778 -5,493 -1,849 330 -3,703 16,290 5,127 -
  YoY % 31.22% -197.08% -660.30% 108.91% -122.73% 217.73% -
  Horiz. % -73.69% -107.14% -36.06% 6.44% -72.23% 317.73% 100.00%
Tax 419 178 -124 -2,015 1,213 -11,206 -3,345 -
  YoY % 135.39% 243.55% 93.85% -266.12% 110.82% -235.01% -
  Horiz. % -12.53% -5.32% 3.71% 60.24% -36.26% 335.01% 100.00%
NP -3,359 -5,315 -1,973 -1,685 -2,490 5,084 1,782 -
  YoY % 36.80% -169.39% -17.09% 32.33% -148.98% 185.30% -
  Horiz. % -188.50% -298.26% -110.72% -94.56% -139.73% 285.30% 100.00%
NP to SH -3,359 -5,315 -1,973 -1,685 -2,490 5,084 1,782 -
  YoY % 36.80% -169.39% -17.09% 32.33% -148.98% 185.30% -
  Horiz. % -188.50% -298.26% -110.72% -94.56% -139.73% 285.30% 100.00%
Tax Rate - % - % - % 610.61 % - % 68.79 % 65.24 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.44% -
  Horiz. % 0.00% 0.00% 0.00% 935.94% 0.00% 105.44% 100.00%
Total Cost 17,330 15,471 15,660 8,559 25,160 17,722 47,196 -14.27%
  YoY % 12.02% -1.21% 82.97% -65.98% 41.97% -62.45% -
  Horiz. % 36.72% 32.78% 33.18% 18.14% 53.31% 37.55% 100.00%
Net Worth 274,832 231,304 208,590 177,728 202,400 211,200 71,957 22.87%
  YoY % 18.82% 10.89% 17.36% -12.19% -4.17% 193.51% -
  Horiz. % 381.94% 321.45% 289.88% 246.99% 281.28% 293.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Net Worth 274,832 231,304 208,590 177,728 202,400 211,200 71,957 22.87%
  YoY % 18.82% 10.89% 17.36% -12.19% -4.17% 193.51% -
  Horiz. % 381.94% 321.45% 289.88% 246.99% 281.28% 293.51% 100.00%
NOSH 597,463 1,652,178 1,390,600 807,857 920,000 960,000 312,857 10.45%
  YoY % -63.84% 18.81% 72.13% -12.19% -4.17% 206.85% -
  Horiz. % 190.97% 528.09% 444.48% 258.22% 294.06% 306.85% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
NP Margin -24.04 % -52.33 % -14.42 % -24.51 % -10.98 % 22.29 % 3.64 % -
  YoY % 54.06% -262.90% 41.17% -123.22% -149.26% 512.36% -
  Horiz. % -660.44% -1,437.64% -396.15% -673.35% -301.65% 612.36% 100.00%
ROE -1.22 % -2.30 % -0.95 % -0.95 % -1.23 % 2.41 % 2.48 % -
  YoY % 46.96% -142.11% 0.00% 22.76% -151.04% -2.82% -
  Horiz. % -49.19% -92.74% -38.31% -38.31% -49.60% 97.18% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 2.34 0.61 0.98 0.85 2.46 2.38 15.66 -25.33%
  YoY % 283.61% -37.76% 15.29% -65.45% 3.36% -84.80% -
  Horiz. % 14.94% 3.90% 6.26% 5.43% 15.71% 15.20% 100.00%
EPS -0.56 -0.32 -0.14 -0.21 -0.27 0.53 0.57 -
  YoY % -75.00% -128.57% 33.33% 22.22% -150.94% -7.02% -
  Horiz. % -98.25% -56.14% -24.56% -36.84% -47.37% 92.98% 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 0.4600 0.1400 0.1500 0.2200 0.2200 0.2200 0.2300 11.24%
  YoY % 228.57% -6.67% -31.82% 0.00% 0.00% -4.35% -
  Horiz. % 200.00% 60.87% 65.22% 95.65% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 1.07 0.78 1.05 0.53 1.73 1.74 3.74 -17.50%
  YoY % 37.18% -25.71% 98.11% -69.36% -0.57% -53.48% -
  Horiz. % 28.61% 20.86% 28.07% 14.17% 46.26% 46.52% 100.00%
EPS -0.26 -0.41 -0.15 -0.13 -0.19 0.39 0.14 -
  YoY % 36.59% -173.33% -15.38% 31.58% -148.72% 178.57% -
  Horiz. % -185.71% -292.86% -107.14% -92.86% -135.71% 278.57% 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 0.2100 0.1768 0.1594 0.1358 0.1547 0.1614 0.0550 22.86%
  YoY % 18.78% 10.92% 17.38% -12.22% -4.15% 193.45% -
  Horiz. % 381.82% 321.45% 289.82% 246.91% 281.27% 293.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 -
Price 0.0900 0.0400 0.0450 0.0900 0.1300 0.1400 0.1400 -
P/RPS 3.85 6.51 4.57 10.58 5.28 5.89 0.89 25.24%
  YoY % -40.86% 42.45% -56.81% 100.38% -10.36% 561.80% -
  Horiz. % 432.58% 731.46% 513.48% 1,188.76% 593.26% 661.80% 100.00%
P/EPS -16.01 -12.43 -31.72 -43.15 -48.03 26.44 24.58 -
  YoY % -28.80% 60.81% 26.49% 10.16% -281.66% 7.57% -
  Horiz. % -65.13% -50.57% -129.05% -175.55% -195.40% 107.57% 100.00%
EY -6.25 -8.04 -3.15 -2.32 -2.08 3.78 4.07 -
  YoY % 22.26% -155.24% -35.78% -11.54% -155.03% -7.13% -
  Horiz. % -153.56% -197.54% -77.40% -57.00% -51.11% 92.87% 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 0.20 0.29 0.30 0.41 0.59 0.64 0.61 -15.75%
  YoY % -31.03% -3.33% -26.83% -30.51% -7.81% 4.92% -
  Horiz. % 32.79% 47.54% 49.18% 67.21% 96.72% 104.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 28/02/19 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 29/08/12 -
Price 0.0800 0.0450 0.0400 0.0500 0.1300 0.1500 0.1300 -
P/RPS 3.42 7.32 4.06 5.88 5.28 6.31 0.83 24.31%
  YoY % -53.28% 80.30% -30.95% 11.36% -16.32% 660.24% -
  Horiz. % 412.05% 881.93% 489.16% 708.43% 636.14% 760.24% 100.00%
P/EPS -14.23 -13.99 -28.19 -23.97 -48.03 28.32 22.82 -
  YoY % -1.72% 50.37% -17.61% 50.09% -269.60% 24.10% -
  Horiz. % -62.36% -61.31% -123.53% -105.04% -210.47% 124.10% 100.00%
EY -7.03 -7.15 -3.55 -4.17 -2.08 3.53 4.38 -
  YoY % 1.68% -101.41% 14.87% -100.48% -158.92% -19.41% -
  Horiz. % -160.50% -163.24% -81.05% -95.21% -47.49% 80.59% 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 0.17 0.32 0.27 0.23 0.59 0.68 0.57 -16.97%
  YoY % -46.87% 18.52% 17.39% -61.02% -13.24% 19.30% -
  Horiz. % 29.82% 56.14% 47.37% 40.35% 103.51% 119.30% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers