Highlights

[TIGER] YoY TTM Result on 2010-03-31 [#1]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     17.56%    YoY -     -40.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 24,818 41,885 15,078 12,778 15,293 49,784 65,948 -13.95%
  YoY % -40.75% 177.79% 18.00% -16.45% -69.28% -24.51% -
  Horiz. % 37.63% 63.51% 22.86% 19.38% 23.19% 75.49% 100.00%
PBT 16,455 6,344 -6,969 -6,162 -4,855 1,296 1,673 42.09%
  YoY % 159.38% 191.03% -13.10% -26.92% -474.61% -22.53% -
  Horiz. % 983.56% 379.20% -416.56% -368.32% -290.20% 77.47% 100.00%
Tax -11,227 -4,462 -356 -840 -360 -871 -357 69.89%
  YoY % -151.61% -1,153.37% 57.62% -133.33% 58.67% -143.98% -
  Horiz. % 3,144.82% 1,249.86% 99.72% 235.29% 100.84% 243.98% 100.00%
NP 5,228 1,882 -7,325 -7,002 -5,215 425 1,316 23.61%
  YoY % 177.79% 125.69% -4.61% -34.27% -1,327.06% -67.71% -
  Horiz. % 397.26% 143.01% -556.61% -532.07% -396.28% 32.29% 100.00%
NP to SH 5,228 1,882 -7,185 -7,073 -5,017 319 1,317 23.60%
  YoY % 177.79% 126.19% -1.58% -40.98% -1,672.73% -75.78% -
  Horiz. % 396.96% 142.90% -545.56% -537.05% -380.94% 24.22% 100.00%
Tax Rate 68.23 % 70.33 % - % - % - % 67.21 % 21.34 % 19.56%
  YoY % -2.99% 0.00% 0.00% 0.00% 0.00% 214.95% -
  Horiz. % 319.73% 329.57% 0.00% 0.00% 0.00% 314.95% 100.00%
Total Cost 19,590 40,003 22,403 19,780 20,508 49,359 64,632 -16.76%
  YoY % -51.03% 78.56% 13.26% -3.55% -58.45% -23.63% -
  Horiz. % 30.31% 61.89% 34.66% 30.60% 31.73% 76.37% 100.00%
Net Worth 92,266 70,006 42,171 0 30,390 28,106 36,221 15.45%
  YoY % 31.80% 66.00% 0.00% 0.00% 8.13% -22.40% -
  Horiz. % 254.73% 193.27% 116.43% 0.00% 83.90% 77.60% 100.00%
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 92,266 70,006 42,171 0 30,390 28,106 36,221 15.45%
  YoY % 31.80% 66.00% 0.00% 0.00% 8.13% -22.40% -
  Horiz. % 254.73% 193.27% 116.43% 0.00% 83.90% 77.60% 100.00%
NOSH 384,444 304,375 175,714 44,134 44,044 34,326 44,075 39.50%
  YoY % 26.31% 73.22% 298.13% 0.20% 28.31% -22.12% -
  Horiz. % 872.23% 690.57% 398.66% 100.13% 99.93% 77.88% 100.00%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.07 % 4.49 % -48.58 % -54.80 % -34.10 % 0.85 % 2.00 % 43.60%
  YoY % 369.27% 109.24% 11.35% -60.70% -4,111.76% -57.50% -
  Horiz. % 1,053.50% 224.50% -2,429.00% -2,740.00% -1,705.00% 42.50% 100.00%
ROE 5.67 % 2.69 % -17.04 % - % -16.51 % 1.13 % 3.64 % 7.05%
  YoY % 110.78% 115.79% 0.00% 0.00% -1,561.06% -68.96% -
  Horiz. % 155.77% 73.90% -468.13% 0.00% -453.57% 31.04% 100.00%
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.46 13.76 8.58 28.95 34.72 145.03 149.62 -38.30%
  YoY % -53.05% 60.37% -70.36% -16.62% -76.06% -3.07% -
  Horiz. % 4.32% 9.20% 5.73% 19.35% 23.21% 96.93% 100.00%
EPS 1.36 0.62 -4.09 -16.03 -11.39 0.93 2.99 -11.40%
  YoY % 119.35% 115.16% 74.49% -40.74% -1,324.73% -68.90% -
  Horiz. % 45.48% 20.74% -136.79% -536.12% -380.94% 31.10% 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 0.0000 0.6900 0.8188 0.8218 -17.23%
  YoY % 4.35% -4.17% 0.00% 0.00% -15.73% -0.37% -
  Horiz. % 29.20% 27.99% 29.20% 0.00% 83.96% 99.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.90 3.20 1.15 0.98 1.17 3.80 5.04 -13.92%
  YoY % -40.63% 178.26% 17.35% -16.24% -69.21% -24.60% -
  Horiz. % 37.70% 63.49% 22.82% 19.44% 23.21% 75.40% 100.00%
EPS 0.40 0.14 -0.55 -0.54 -0.38 0.02 0.10 23.74%
  YoY % 185.71% 125.45% -1.85% -42.11% -2,000.00% -80.00% -
  Horiz. % 400.00% 140.00% -550.00% -540.00% -380.00% 20.00% 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 0.0705 0.0535 0.0322 0.0000 0.0232 0.0215 0.0277 15.44%
  YoY % 31.78% 66.15% 0.00% 0.00% 7.91% -22.38% -
  Horiz. % 254.51% 193.14% 116.25% 0.00% 83.75% 77.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2300 0.1400 0.1700 0.1900 0.3200 0.4500 0.7800 -
P/RPS 3.56 1.02 1.98 0.66 0.92 0.31 0.52 34.40%
  YoY % 249.02% -48.48% 200.00% -28.26% 196.77% -40.38% -
  Horiz. % 684.62% 196.15% 380.77% 126.92% 176.92% 59.62% 100.00%
P/EPS 16.91 22.64 -4.16 -1.19 -2.81 48.42 26.10 -6.45%
  YoY % -25.31% 644.23% -249.58% 57.65% -105.80% 85.52% -
  Horiz. % 64.79% 86.74% -15.94% -4.56% -10.77% 185.52% 100.00%
EY 5.91 4.42 -24.05 -84.35 -35.60 2.07 3.83 6.89%
  YoY % 33.71% 118.38% 71.49% -136.94% -1,819.81% -45.95% -
  Horiz. % 154.31% 115.40% -627.94% -2,202.35% -929.50% 54.05% 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 0.96 0.61 0.71 0.00 0.46 0.55 0.95 0.16%
  YoY % 57.38% -14.08% 0.00% 0.00% -16.36% -42.11% -
  Horiz. % 101.05% 64.21% 74.74% 0.00% 48.42% 57.89% 100.00%
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/11/13 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.2600 0.1400 0.1400 0.1700 0.2000 0.4600 0.6000 -
P/RPS 4.03 1.02 1.63 0.59 0.58 0.32 0.40 42.62%
  YoY % 295.10% -37.42% 176.27% 1.72% 81.25% -20.00% -
  Horiz. % 1,007.50% 255.00% 407.50% 147.50% 145.00% 80.00% 100.00%
P/EPS 19.12 22.64 -3.42 -1.06 -1.76 49.50 20.08 -0.75%
  YoY % -15.55% 761.99% -222.64% 39.77% -103.56% 146.51% -
  Horiz. % 95.22% 112.75% -17.03% -5.28% -8.76% 246.51% 100.00%
EY 5.23 4.42 -29.21 -94.27 -56.95 2.02 4.98 0.76%
  YoY % 18.33% 115.13% 69.01% -65.53% -2,919.31% -59.44% -
  Horiz. % 105.02% 88.76% -586.55% -1,892.97% -1,143.57% 40.56% 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 1.08 0.61 0.58 0.00 0.29 0.56 0.73 6.20%
  YoY % 77.05% 5.17% 0.00% 0.00% -48.21% -23.29% -
  Horiz. % 147.95% 83.56% 79.45% 0.00% 39.73% 76.71% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers