Highlights

[TIGER] YoY TTM Result on 2016-03-31 [#3]

Stock [TIGER]: TIGER SYNERGY BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -53.47%    YoY -     32.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Revenue 16,320 13,313 12,720 8,303 19,831 25,695 48,559 -15.44%
  YoY % 22.59% 4.66% 53.20% -58.13% -22.82% -47.08% -
  Horiz. % 33.61% 27.42% 26.19% 17.10% 40.84% 52.92% 100.00%
PBT -3,431 1,535 -7,803 -559 -5,054 14,608 768 -
  YoY % -323.52% 119.67% -1,295.89% 88.94% -134.60% 1,802.08% -
  Horiz. % -446.74% 199.87% -1,016.02% -72.79% -658.07% 1,902.08% 100.00%
Tax 419 178 -112 -2,027 1,213 -9,733 -2,433 -
  YoY % 135.39% 258.93% 94.47% -267.11% 112.46% -300.04% -
  Horiz. % -17.22% -7.32% 4.60% 83.31% -49.86% 400.04% 100.00%
NP -3,012 1,713 -7,915 -2,586 -3,841 4,875 -1,665 9.55%
  YoY % -275.83% 121.64% -206.07% 32.67% -178.79% 392.79% -
  Horiz. % 180.90% -102.88% 475.38% 155.32% 230.69% -292.79% 100.00%
NP to SH -3,012 1,713 -7,915 -2,586 -3,841 4,875 -1,665 9.55%
  YoY % -275.83% 121.64% -206.07% 32.67% -178.79% 392.79% -
  Horiz. % 180.90% -102.88% 475.38% 155.32% 230.69% -292.79% 100.00%
Tax Rate - % -11.60 % - % - % - % 66.63 % 316.80 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -78.97% -
  Horiz. % 0.00% -3.66% 0.00% 0.00% 0.00% 21.03% 100.00%
Total Cost 19,332 11,600 20,635 10,889 23,672 20,820 50,224 -13.66%
  YoY % 66.66% -43.78% 89.50% -54.00% 13.70% -58.55% -
  Horiz. % 38.49% 23.10% 41.09% 21.68% 47.13% 41.45% 100.00%
Net Worth 297,919 223,428 209,146 214,499 171,050 235,400 67,217 25.74%
  YoY % 33.34% 6.83% -2.50% 25.40% -27.34% 250.21% -
  Horiz. % 443.22% 332.40% 311.15% 319.12% 254.47% 350.21% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Net Worth 297,919 223,428 209,146 214,499 171,050 235,400 67,217 25.74%
  YoY % 33.34% 6.83% -2.50% 25.40% -27.34% 250.21% -
  Horiz. % 443.22% 332.40% 311.15% 319.12% 254.47% 350.21% 100.00%
NOSH 763,896 1,718,678 1,394,310 1,429,999 777,500 1,070,000 305,531 15.14%
  YoY % -55.55% 23.26% -2.50% 83.92% -27.34% 250.21% -
  Horiz. % 250.02% 562.52% 456.36% 468.04% 254.47% 350.21% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
NP Margin -18.46 % 12.87 % -62.22 % -31.15 % -19.37 % 18.97 % -3.43 % 29.55%
  YoY % -243.43% 120.68% -99.74% -60.82% -202.11% 653.06% -
  Horiz. % 538.19% -375.22% 1,813.99% 908.16% 564.72% -553.06% 100.00%
ROE -1.01 % 0.77 % -3.78 % -1.21 % -2.25 % 2.07 % -2.48 % -12.91%
  YoY % -231.17% 120.37% -212.40% 46.22% -208.70% 183.47% -
  Horiz. % 40.73% -31.05% 152.42% 48.79% 90.73% -83.47% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
RPS 2.14 0.77 0.91 0.58 2.55 2.40 15.89 -26.54%
  YoY % 177.92% -15.38% 56.90% -77.25% 6.25% -84.90% -
  Horiz. % 13.47% 4.85% 5.73% 3.65% 16.05% 15.10% 100.00%
EPS -0.39 0.10 -0.57 -0.18 -0.49 0.46 -0.54 -4.88%
  YoY % -490.00% 117.54% -216.67% 63.27% -206.52% 185.19% -
  Horiz. % 72.22% -18.52% 105.56% 33.33% 90.74% -85.19% 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 0.3900 0.1300 0.1500 0.1500 0.2200 0.2200 0.2200 9.21%
  YoY % 200.00% -13.33% 0.00% -31.82% 0.00% 0.00% -
  Horiz. % 177.27% 59.09% 68.18% 68.18% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,308,460
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
RPS 1.25 1.02 0.97 0.63 1.52 1.96 3.71 -15.41%
  YoY % 22.55% 5.15% 53.97% -58.55% -22.45% -47.17% -
  Horiz. % 33.69% 27.49% 26.15% 16.98% 40.97% 52.83% 100.00%
EPS -0.23 0.13 -0.60 -0.20 -0.29 0.37 -0.13 9.17%
  YoY % -276.92% 121.67% -200.00% 31.03% -178.38% 384.62% -
  Horiz. % 176.92% -100.00% 461.54% 153.85% 223.08% -284.62% 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 0.2277 0.1708 0.1598 0.1639 0.1307 0.1799 0.0514 25.73%
  YoY % 33.31% 6.88% -2.50% 25.40% -27.35% 250.00% -
  Horiz. % 443.00% 332.30% 310.89% 318.87% 254.28% 350.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 -
Price 0.0700 0.0300 0.0500 0.0550 0.1300 0.1500 0.1300 -
P/RPS 3.28 3.87 5.48 9.47 5.10 6.25 0.82 23.77%
  YoY % -15.25% -29.38% -42.13% 85.69% -18.40% 662.20% -
  Horiz. % 400.00% 471.95% 668.29% 1,154.88% 621.95% 762.20% 100.00%
P/EPS -17.75 30.10 -8.81 -30.41 -26.31 32.92 -23.86 -4.45%
  YoY % -158.97% 441.66% 71.03% -15.58% -179.92% 237.97% -
  Horiz. % 74.39% -126.15% 36.92% 127.45% 110.27% -137.97% 100.00%
EY -5.63 3.32 -11.35 -3.29 -3.80 3.04 -4.19 4.65%
  YoY % -269.58% 129.25% -244.98% 13.42% -225.00% 172.55% -
  Horiz. % 134.37% -79.24% 270.88% 78.52% 90.69% -72.55% 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 0.18 0.23 0.33 0.37 0.59 0.68 0.59 -16.69%
  YoY % -21.74% -30.30% -10.81% -37.29% -13.24% 15.25% -
  Horiz. % 30.51% 38.98% 55.93% 62.71% 100.00% 115.25% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 CAGR
Date 29/05/19 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 -
Price 0.0500 0.0250 0.0650 0.0550 0.1150 0.1400 0.4100 -
P/RPS 2.34 3.23 7.13 9.47 4.51 5.83 2.58 -1.49%
  YoY % -27.55% -54.70% -24.71% 109.98% -22.64% 125.97% -
  Horiz. % 90.70% 125.19% 276.36% 367.05% 174.81% 225.97% 100.00%
P/EPS -12.68 25.08 -11.45 -30.41 -23.28 30.73 -75.24 -23.96%
  YoY % -150.56% 319.04% 62.35% -30.63% -175.76% 140.84% -
  Horiz. % 16.85% -33.33% 15.22% 40.42% 30.94% -40.84% 100.00%
EY -7.89 3.99 -8.73 -3.29 -4.30 3.25 -1.33 31.50%
  YoY % -297.74% 145.70% -165.35% 23.49% -232.31% 344.36% -
  Horiz. % 593.23% -300.00% 656.39% 247.37% 323.31% -244.36% 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 0.13 0.19 0.43 0.37 0.52 0.64 1.86 -33.59%
  YoY % -31.58% -55.81% 16.22% -28.85% -18.75% -65.59% -
  Horiz. % 6.99% 10.22% 23.12% 19.89% 27.96% 34.41% 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.
 


 

259  184  567  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.205-0.02 
 IFCAMSC 0.535+0.005 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers