Highlights

[TIGER] YoY TTM Result on 2014-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -4.11%    YoY -     359.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 12,720 8,303 19,831 25,695 48,559 21,898 9,896 3.94%
  YoY % 53.20% -58.13% -22.82% -47.08% 121.75% 121.28% -
  Horiz. % 128.54% 83.90% 200.39% 259.65% 490.69% 221.28% 100.00%
PBT -7,803 -559 -5,054 14,608 768 -1,082 -5,252 6.28%
  YoY % -1,295.89% 88.94% -134.60% 1,802.08% 170.98% 79.40% -
  Horiz. % 148.57% 10.64% 96.23% -278.14% -14.62% 20.60% 100.00%
Tax -112 -2,027 1,213 -9,733 -2,433 -2,345 -911 -27.55%
  YoY % 94.47% -267.11% 112.46% -300.04% -3.75% -157.41% -
  Horiz. % 12.29% 222.50% -133.15% 1,068.39% 267.07% 257.41% 100.00%
NP -7,915 -2,586 -3,841 4,875 -1,665 -3,427 -6,163 3.92%
  YoY % -206.07% 32.67% -178.79% 392.79% 51.42% 44.39% -
  Horiz. % 128.43% 41.96% 62.32% -79.10% 27.02% 55.61% 100.00%
NP to SH -7,915 -2,586 -3,841 4,875 -1,665 -3,427 -6,094 4.10%
  YoY % -206.07% 32.67% -178.79% 392.79% 51.42% 43.76% -
  Horiz. % 129.88% 42.44% 63.03% -80.00% 27.32% 56.24% 100.00%
Tax Rate - % - % - % 66.63 % 316.80 % - % - % -
  YoY % 0.00% 0.00% 0.00% -78.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 21.03% 100.00% - -
Total Cost 20,635 10,889 23,672 20,820 50,224 25,325 16,059 3.93%
  YoY % 89.50% -54.00% 13.70% -58.55% 98.32% 57.70% -
  Horiz. % 128.49% 67.81% 147.41% 129.65% 312.75% 157.70% 100.00%
Net Worth 209,146 214,499 171,050 235,400 67,217 68,999 9,890 59.87%
  YoY % -2.50% 25.40% -27.34% 250.21% -2.58% 597.66% -
  Horiz. % 2,114.69% 2,168.82% 1,729.50% 2,380.14% 679.64% 697.66% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 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
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 209,146 214,499 171,050 235,400 67,217 68,999 9,890 59.87%
  YoY % -2.50% 25.40% -27.34% 250.21% -2.58% 597.66% -
  Horiz. % 2,114.69% 2,168.82% 1,729.50% 2,380.14% 679.64% 697.66% 100.00%
NOSH 1,394,310 1,429,999 777,500 1,070,000 305,531 287,499 36,630 74.99%
  YoY % -2.50% 83.92% -27.34% 250.21% 6.27% 684.87% -
  Horiz. % 3,806.45% 3,903.88% 2,122.56% 2,921.08% 834.10% 784.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -62.22 % -31.15 % -19.37 % 18.97 % -3.43 % -15.65 % -62.28 % -0.01%
  YoY % -99.74% -60.82% -202.11% 653.06% 78.08% 74.87% -
  Horiz. % 99.90% 50.02% 31.10% -30.46% 5.51% 25.13% 100.00%
ROE -3.78 % -1.21 % -2.25 % 2.07 % -2.48 % -4.97 % -61.62 % -34.89%
  YoY % -212.40% 46.22% -208.70% 183.47% 50.10% 91.93% -
  Horiz. % 6.13% 1.96% 3.65% -3.36% 4.02% 8.07% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.91 0.58 2.55 2.40 15.89 7.62 27.02 -40.63%
  YoY % 56.90% -77.25% 6.25% -84.90% 108.53% -71.80% -
  Horiz. % 3.37% 2.15% 9.44% 8.88% 58.81% 28.20% 100.00%
EPS -0.57 -0.18 -0.49 0.46 -0.54 -1.19 -16.64 -40.47%
  YoY % -216.67% 63.27% -206.52% 185.19% 54.62% 92.85% -
  Horiz. % 3.43% 1.08% 2.94% -2.76% 3.25% 7.15% 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 0.1500 0.1500 0.2200 0.2200 0.2200 0.2400 0.2700 -8.64%
  YoY % 0.00% -31.82% 0.00% 0.00% -8.33% -11.11% -
  Horiz. % 55.56% 55.56% 81.48% 81.48% 81.48% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.97 0.63 1.52 1.96 3.71 1.67 0.76 3.82%
  YoY % 53.97% -58.55% -22.45% -47.17% 122.16% 119.74% -
  Horiz. % 127.63% 82.89% 200.00% 257.89% 488.16% 219.74% 100.00%
EPS -0.60 -0.20 -0.29 0.37 -0.13 -0.26 -0.47 3.83%
  YoY % -200.00% 31.03% -178.38% 384.62% 50.00% 44.68% -
  Horiz. % 127.66% 42.55% 61.70% -78.72% 27.66% 55.32% 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 0.1598 0.1639 0.1307 0.1799 0.0514 0.0527 0.0076 59.73%
  YoY % -2.50% 25.40% -27.35% 250.00% -2.47% 593.42% -
  Horiz. % 2,102.63% 2,156.58% 1,719.74% 2,367.11% 676.32% 693.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 -
Price 0.0500 0.0550 0.1300 0.1500 0.1300 0.1000 0.1200 -
P/RPS 5.48 9.47 5.10 6.25 0.82 1.31 0.44 47.37%
  YoY % -42.13% 85.69% -18.40% 662.20% -37.40% 197.73% -
  Horiz. % 1,245.45% 2,152.27% 1,159.09% 1,420.45% 186.36% 297.73% 100.00%
P/EPS -8.81 -30.41 -26.31 32.92 -23.86 -8.39 -0.72 46.97%
  YoY % 71.03% -15.58% -179.92% 237.97% -184.39% -1,065.28% -
  Horiz. % 1,223.61% 4,223.61% 3,654.17% -4,572.22% 3,313.89% 1,165.28% 100.00%
EY -11.35 -3.29 -3.80 3.04 -4.19 -11.92 -138.64 -31.94%
  YoY % -244.98% 13.42% -225.00% 172.55% 64.85% 91.40% -
  Horiz. % 8.19% 2.37% 2.74% -2.19% 3.02% 8.60% 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 0.33 0.37 0.59 0.68 0.59 0.42 0.44 -4.33%
  YoY % -10.81% -37.29% -13.24% 15.25% 40.48% -4.55% -
  Horiz. % 75.00% 84.09% 134.09% 154.55% 134.09% 95.45% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Date 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 -
Price 0.0650 0.0550 0.1150 0.1400 0.4100 0.1300 0.1600 -
P/RPS 7.13 9.47 4.51 5.83 2.58 1.71 0.59 46.69%
  YoY % -24.71% 109.98% -22.64% 125.97% 50.88% 189.83% -
  Horiz. % 1,208.47% 1,605.08% 764.41% 988.14% 437.29% 289.83% 100.00%
P/EPS -11.45 -30.41 -23.28 30.73 -75.24 -10.91 -0.96 46.39%
  YoY % 62.35% -30.63% -175.76% 140.84% -589.64% -1,036.46% -
  Horiz. % 1,192.71% 3,167.71% 2,425.00% -3,201.04% 7,837.50% 1,136.46% 100.00%
EY -8.73 -3.29 -4.30 3.25 -1.33 -9.17 -103.98 -31.68%
  YoY % -165.35% 23.49% -232.31% 344.36% 85.50% 91.18% -
  Horiz. % 8.40% 3.16% 4.14% -3.13% 1.28% 8.82% 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 0.43 0.37 0.52 0.64 1.86 0.54 0.59 -4.75%
  YoY % 16.22% -28.85% -18.75% -65.59% 244.44% -8.47% -
  Horiz. % 72.88% 62.71% 88.14% 108.47% 315.25% 91.53% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers