Highlights

[TIGER] YoY TTM Result on 2015-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -54.26%    YoY -     -178.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Revenue 13,313 12,720 8,303 19,831 25,695 48,559 21,898 -7.37%
  YoY % 4.66% 53.20% -58.13% -22.82% -47.08% 121.75% -
  Horiz. % 60.80% 58.09% 37.92% 90.56% 117.34% 221.75% 100.00%
PBT 1,535 -7,803 -559 -5,054 14,608 768 -1,082 -
  YoY % 119.67% -1,295.89% 88.94% -134.60% 1,802.08% 170.98% -
  Horiz. % -141.87% 721.16% 51.66% 467.10% -1,350.09% -70.98% 100.00%
Tax 178 -112 -2,027 1,213 -9,733 -2,433 -2,345 -
  YoY % 258.93% 94.47% -267.11% 112.46% -300.04% -3.75% -
  Horiz. % -7.59% 4.78% 86.44% -51.73% 415.05% 103.75% 100.00%
NP 1,713 -7,915 -2,586 -3,841 4,875 -1,665 -3,427 -
  YoY % 121.64% -206.07% 32.67% -178.79% 392.79% 51.42% -
  Horiz. % -49.99% 230.96% 75.46% 112.08% -142.25% 48.58% 100.00%
NP to SH 1,713 -7,915 -2,586 -3,841 4,875 -1,665 -3,427 -
  YoY % 121.64% -206.07% 32.67% -178.79% 392.79% 51.42% -
  Horiz. % -49.99% 230.96% 75.46% 112.08% -142.25% 48.58% 100.00%
Tax Rate -11.60 % - % - % - % 66.63 % 316.80 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -78.97% 0.00% -
  Horiz. % -3.66% 0.00% 0.00% 0.00% 21.03% 100.00% -
Total Cost 11,600 20,635 10,889 23,672 20,820 50,224 25,325 -11.31%
  YoY % -43.78% 89.50% -54.00% 13.70% -58.55% 98.32% -
  Horiz. % 45.80% 81.48% 43.00% 93.47% 82.21% 198.32% 100.00%
Net Worth 223,428 209,146 214,499 171,050 235,400 67,217 68,999 19.80%
  YoY % 6.83% -2.50% 25.40% -27.34% 250.21% -2.58% -
  Horiz. % 323.81% 303.11% 310.87% 247.90% 341.16% 97.42% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Net Worth 223,428 209,146 214,499 171,050 235,400 67,217 68,999 19.80%
  YoY % 6.83% -2.50% 25.40% -27.34% 250.21% -2.58% -
  Horiz. % 323.81% 303.11% 310.87% 247.90% 341.16% 97.42% 100.00%
NOSH 1,718,678 1,394,310 1,429,999 777,500 1,070,000 305,531 287,499 31.64%
  YoY % 23.26% -2.50% 83.92% -27.34% 250.21% 6.27% -
  Horiz. % 597.80% 484.98% 497.39% 270.43% 372.17% 106.27% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
NP Margin 12.87 % -62.22 % -31.15 % -19.37 % 18.97 % -3.43 % -15.65 % -
  YoY % 120.68% -99.74% -60.82% -202.11% 653.06% 78.08% -
  Horiz. % -82.24% 397.57% 199.04% 123.77% -121.21% 21.92% 100.00%
ROE 0.77 % -3.78 % -1.21 % -2.25 % 2.07 % -2.48 % -4.97 % -
  YoY % 120.37% -212.40% 46.22% -208.70% 183.47% 50.10% -
  Horiz. % -15.49% 76.06% 24.35% 45.27% -41.65% 49.90% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
RPS 0.77 0.91 0.58 2.55 2.40 15.89 7.62 -29.70%
  YoY % -15.38% 56.90% -77.25% 6.25% -84.90% 108.53% -
  Horiz. % 10.10% 11.94% 7.61% 33.46% 31.50% 208.53% 100.00%
EPS 0.10 -0.57 -0.18 -0.49 0.46 -0.54 -1.19 -
  YoY % 117.54% -216.67% 63.27% -206.52% 185.19% 54.62% -
  Horiz. % -8.40% 47.90% 15.13% 41.18% -38.66% 45.38% 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 0.1300 0.1500 0.1500 0.2200 0.2200 0.2200 0.2400 -9.00%
  YoY % -13.33% 0.00% -31.82% 0.00% 0.00% -8.33% -
  Horiz. % 54.17% 62.50% 62.50% 91.67% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
RPS 1.02 0.97 0.63 1.52 1.96 3.71 1.67 -7.30%
  YoY % 5.15% 53.97% -58.55% -22.45% -47.17% 122.16% -
  Horiz. % 61.08% 58.08% 37.72% 91.02% 117.37% 222.16% 100.00%
EPS 0.13 -0.60 -0.20 -0.29 0.37 -0.13 -0.26 -
  YoY % 121.67% -200.00% 31.03% -178.38% 384.62% 50.00% -
  Horiz. % -50.00% 230.77% 76.92% 111.54% -142.31% 50.00% 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 0.1708 0.1598 0.1639 0.1307 0.1799 0.0514 0.0527 19.82%
  YoY % 6.88% -2.50% 25.40% -27.35% 250.00% -2.47% -
  Horiz. % 324.10% 303.23% 311.01% 248.01% 341.37% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 -
Price 0.0300 0.0500 0.0550 0.1300 0.1500 0.1300 0.1000 -
P/RPS 3.87 5.48 9.47 5.10 6.25 0.82 1.31 18.12%
  YoY % -29.38% -42.13% 85.69% -18.40% 662.20% -37.40% -
  Horiz. % 295.42% 418.32% 722.90% 389.31% 477.10% 62.60% 100.00%
P/EPS 30.10 -8.81 -30.41 -26.31 32.92 -23.86 -8.39 -
  YoY % 441.66% 71.03% -15.58% -179.92% 237.97% -184.39% -
  Horiz. % -358.76% 105.01% 362.46% 313.59% -392.37% 284.39% 100.00%
EY 3.32 -11.35 -3.29 -3.80 3.04 -4.19 -11.92 -
  YoY % 129.25% -244.98% 13.42% -225.00% 172.55% 64.85% -
  Horiz. % -27.85% 95.22% 27.60% 31.88% -25.50% 35.15% 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 0.23 0.33 0.37 0.59 0.68 0.59 0.42 -8.84%
  YoY % -30.30% -10.81% -37.29% -13.24% 15.25% 40.48% -
  Horiz. % 54.76% 78.57% 88.10% 140.48% 161.90% 140.48% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Date 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 -
Price 0.0250 0.0650 0.0550 0.1150 0.1400 0.4100 0.1300 -
P/RPS 3.23 7.13 9.47 4.51 5.83 2.58 1.71 10.27%
  YoY % -54.70% -24.71% 109.98% -22.64% 125.97% 50.88% -
  Horiz. % 188.89% 416.96% 553.80% 263.74% 340.94% 150.88% 100.00%
P/EPS 25.08 -11.45 -30.41 -23.28 30.73 -75.24 -10.91 -
  YoY % 319.04% 62.35% -30.63% -175.76% 140.84% -589.64% -
  Horiz. % -229.88% 104.95% 278.74% 213.38% -281.67% 689.64% 100.00%
EY 3.99 -8.73 -3.29 -4.30 3.25 -1.33 -9.17 -
  YoY % 145.70% -165.35% 23.49% -232.31% 344.36% 85.50% -
  Horiz. % -43.51% 95.20% 35.88% 46.89% -35.44% 14.50% 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 0.19 0.43 0.37 0.52 0.64 1.86 0.54 -14.84%
  YoY % -55.81% 16.22% -28.85% -18.75% -65.59% 244.44% -
  Horiz. % 35.19% 79.63% 68.52% 96.30% 118.52% 344.44% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers