Highlights

[PERTAMA] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 09-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -1,755.17%    YoY -     -802.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 297,985 128 248 661 68,484 48,320 65,474 174.38%
  QoQ % 232,701.05% -48.39% -62.48% -99.03% 41.73% -26.20% -
  Horiz. % 455.12% 0.20% 0.38% 1.01% 104.60% 73.80% 100.00%
PBT 32,025 -1,962 -672 -1,851 4,226 1,892 -1,201 -
  QoQ % 1,732.28% -191.96% 63.70% -143.80% 123.36% 257.54% -
  Horiz. % -2,666.56% 163.36% 55.95% 154.12% -351.87% -157.54% 100.00%
Tax -7,218 0 0 -54,157 -834 0 -1,098 250.54%
  QoQ % 0.00% 0.00% 0.00% -6,393.65% 0.00% 0.00% -
  Horiz. % 657.44% -0.00% -0.00% 4,932.33% 75.96% -0.00% 100.00%
NP 24,806 -1,962 -672 -56,008 3,392 1,892 -2,299 -
  QoQ % 1,364.36% -191.96% 98.80% -1,751.18% 79.28% 182.30% -
  Horiz. % -1,079.02% 85.34% 29.23% 2,436.19% -147.54% -82.30% 100.00%
NP to SH 24,806 -1,962 -672 -56,011 3,384 1,892 -2,294 -
  QoQ % 1,364.36% -191.96% 98.80% -1,755.17% 78.86% 182.48% -
  Horiz. % -1,081.37% 85.53% 29.29% 2,441.63% -147.52% -82.48% 100.00%
Tax Rate 22.54 % - % - % - % 19.73 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.24% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 273,178 2,090 920 56,669 65,092 46,428 67,773 153.06%
  QoQ % 12,970.75% 127.17% -98.38% -12.94% 40.20% -31.49% -
  Horiz. % 403.08% 3.08% 1.36% 83.62% 96.04% 68.51% 100.00%
Net Worth 35,103 -2,364 -1,539 -5,566 133,447 134,232 103,220 -51.25%
  QoQ % 1,584.39% -53.61% 72.35% -104.17% -0.58% 30.04% -
  Horiz. % 34.01% -2.29% -1.49% -5.39% 129.28% 130.04% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 35,103 -2,364 -1,539 -5,566 133,447 134,232 103,220 -51.25%
  QoQ % 1,584.39% -53.61% 72.35% -104.17% -0.58% 30.04% -
  Horiz. % 34.01% -2.29% -1.49% -5.39% 129.28% 130.04% 100.00%
NOSH 877,594 30,752 30,545 121,816 122,608 124,473 95,983 336.66%
  QoQ % 2,753.75% 0.68% -74.92% -0.65% -1.50% 29.68% -
  Horiz. % 914.32% 32.04% 31.82% 126.91% 127.74% 129.68% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.32 % -1,532.81 % -270.97 % -8,473.22 % 4.95 % 3.92 % -3.51 % -
  QoQ % 100.54% -465.68% 96.80% -171,276.17% 26.28% 211.68% -
  Horiz. % -237.04% 43,669.80% 7,719.94% 241,402.27% -141.03% -111.68% 100.00%
ROE 70.67 % 0.00 % 0.00 % 0.00 % 2.54 % 1.41 % -2.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 80.14% 163.51% -
  Horiz. % -3,183.33% -0.00% -0.00% -0.00% -114.41% -63.51% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.95 0.42 0.81 0.54 55.86 38.82 68.21 -37.17%
  QoQ % 7,983.33% -48.15% 50.00% -99.03% 43.89% -43.09% -
  Horiz. % 49.77% 0.62% 1.19% 0.79% 81.89% 56.91% 100.00%
EPS 2.83 -6.38 -2.20 -45.98 2.76 1.52 -2.39 -
  QoQ % 144.36% -190.00% 95.22% -1,765.94% 81.58% 163.60% -
  Horiz. % -118.41% 266.95% 92.05% 1,923.85% -115.48% -63.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0400 -0.0769 -0.0504 -0.0457 1.0884 1.0784 1.0754 -88.83%
  QoQ % 152.02% -52.58% -10.28% -104.20% 0.93% 0.28% -
  Horiz. % 3.72% -7.15% -4.69% -4.25% 101.21% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.76 0.03 0.06 0.15 15.80 11.15 15.11 174.36%
  QoQ % 229,100.03% -50.00% -60.00% -99.05% 41.70% -26.21% -
  Horiz. % 455.06% 0.20% 0.40% 0.99% 104.57% 73.79% 100.00%
EPS 5.72 -0.45 -0.16 -12.92 0.78 0.44 -0.53 -
  QoQ % 1,371.11% -181.25% 98.76% -1,756.41% 77.27% 183.02% -
  Horiz. % -1,079.25% 84.91% 30.19% 2,437.74% -147.17% -83.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0810 -0.0055 -0.0036 -0.0128 0.3079 0.3097 0.2382 -51.25%
  QoQ % 1,572.73% -52.78% 71.87% -104.16% -0.58% 30.02% -
  Horiz. % 34.01% -2.31% -1.51% -5.37% 129.26% 130.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.6400 1.0000 0.9000 3.3600 2.5600 2.0000 -
P/RPS 0.41 153.76 123.17 165.86 6.02 0.00 0.00 -
  QoQ % -99.73% 24.84% -25.74% 2,655.15% 0.00% 0.00% -
  Horiz. % 6.81% 2,554.15% 2,046.01% 2,755.15% 100.00% - -
P/EPS 4.95 -10.03 -45.45 -1.96 121.74 -20.43 -23.21 -
  QoQ % 149.35% 77.93% -2,218.88% -101.61% 695.89% 11.98% -
  Horiz. % -21.33% 43.21% 195.82% 8.44% -524.52% 88.02% 100.00%
EY 20.19 -9.97 -2.20 -51.09 0.82 -4.89 -4.31 -
  QoQ % 302.51% -353.18% 95.69% -6,330.49% 116.77% -13.46% -
  Horiz. % -468.45% 231.32% 51.04% 1,185.38% -19.03% 113.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.50 0.00 0.00 0.00 3.09 2.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 30.38% 0.00% -
  Horiz. % 147.68% 0.00% 0.00% 0.00% 130.38% 100.00% -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 03/08/10 20/05/10 09/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.1600 0.2400 0.8700 1.2200 3.1600 3.4200 2.0200 -
P/RPS 0.47 57.66 107.16 224.83 5.66 0.00 0.00 -
  QoQ % -99.18% -46.19% -52.34% 3,872.26% 0.00% 0.00% -
  Horiz. % 8.30% 1,018.73% 1,893.29% 3,972.26% 100.00% - -
P/EPS 5.66 -3.76 -39.55 -2.65 114.49 -27.30 -23.44 -
  QoQ % 250.53% 90.49% -1,392.45% -102.31% 519.38% -16.47% -
  Horiz. % -24.15% 16.04% 168.73% 11.31% -488.44% 116.47% 100.00%
EY 17.67 -26.58 -2.53 -37.69 0.87 -3.66 -4.27 -
  QoQ % 166.48% -950.59% 93.29% -4,432.18% 123.77% 14.29% -
  Horiz. % -413.82% 622.48% 59.25% 882.67% -20.37% 85.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.00 0.00 0.00 0.00 2.90 3.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.52% 0.00% -
  Horiz. % 126.18% 0.00% 0.00% 0.00% 91.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS