Highlights

[PERTAMA] QoQ Cumulative Quarter Result on 2007-03-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 31-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Mar-2007  [#4]
Profit Trend QoQ -     -603.90%    YoY -     58.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 45,839 28,014 11,870 61,850 44,090 24,196 10,424 167.69%
  QoQ % 63.63% 136.01% -80.81% 40.28% 82.22% 132.12% -
  Horiz. % 439.74% 268.75% 113.87% 593.34% 422.97% 232.12% 100.00%
PBT 6,265 3,505 1,770 -11,049 -1,165 -2,822 -1,817 -
  QoQ % 78.74% 98.02% 116.02% -848.41% 58.72% -55.31% -
  Horiz. % -344.80% -192.90% -97.41% 608.09% 64.12% 155.31% 100.00%
Tax -217 -2 -2 564 -326 -242 0 -
  QoQ % -10,750.00% 0.00% -100.35% 273.01% -34.71% 0.00% -
  Horiz. % 89.67% 0.83% 0.83% -233.06% 134.71% 100.00% -
NP 6,048 3,503 1,768 -10,485 -1,491 -3,064 -1,817 -
  QoQ % 72.65% 98.13% 116.86% -603.22% 51.34% -68.63% -
  Horiz. % -332.86% -192.79% -97.30% 577.05% 82.06% 168.63% 100.00%
NP to SH 6,044 3,497 1,766 -10,474 -1,488 -3,060 -1,814 -
  QoQ % 72.83% 98.02% 116.86% -603.90% 51.37% -68.69% -
  Horiz. % -333.19% -192.78% -97.35% 577.40% 82.03% 168.69% 100.00%
Tax Rate 3.46 % 0.06 % 0.11 % - % - % - % - % -
  QoQ % 5,666.67% -45.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,145.45% 54.55% 100.00% - - - -
Total Cost 39,791 24,511 10,102 72,335 45,581 27,260 12,241 118.97%
  QoQ % 62.34% 142.64% -86.03% 58.70% 67.21% 122.69% -
  Horiz. % 325.06% 200.24% 82.53% 590.92% 372.36% 222.69% 100.00%
Net Worth 81,830 80,430 79,367 78,277 83,619 82,590 83,327 -1.20%
  QoQ % 1.74% 1.34% 1.39% -6.39% 1.25% -0.88% -
  Horiz. % 98.20% 96.52% 95.25% 93.94% 100.35% 99.12% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 81,830 80,430 79,367 78,277 83,619 82,590 83,327 -1.20%
  QoQ % 1.74% 1.34% 1.39% -6.39% 1.25% -0.88% -
  Horiz. % 98.20% 96.52% 95.25% 93.94% 100.35% 99.12% 100.00%
NOSH 72,907 73,006 72,975 72,938 72,941 72,857 72,851 0.05%
  QoQ % -0.14% 0.04% 0.05% -0.00% 0.12% 0.01% -
  Horiz. % 100.08% 100.21% 100.17% 100.12% 100.12% 100.01% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.19 % 12.50 % 14.89 % -16.95 % -3.38 % -12.66 % -17.43 % -
  QoQ % 5.52% -16.05% 187.85% -401.48% 73.30% 27.37% -
  Horiz. % -75.67% -71.72% -85.43% 97.25% 19.39% 72.63% 100.00%
ROE 7.39 % 4.35 % 2.23 % -13.38 % -1.78 % -3.71 % -2.18 % -
  QoQ % 69.89% 95.07% 116.67% -651.69% 52.02% -70.18% -
  Horiz. % -338.99% -199.54% -102.29% 613.76% 81.65% 170.18% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.87 38.37 16.27 84.80 60.45 33.21 14.31 167.53%
  QoQ % 63.85% 135.83% -80.81% 40.28% 82.02% 132.08% -
  Horiz. % 439.34% 268.13% 113.70% 592.59% 422.43% 232.08% 100.00%
EPS 8.29 4.79 2.42 -14.36 -2.04 -4.20 -2.49 -
  QoQ % 73.07% 97.93% 116.85% -603.92% 51.43% -68.67% -
  Horiz. % -332.93% -192.37% -97.19% 576.71% 81.93% 168.67% 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 1.1224 1.1017 1.0876 1.0732 1.1464 1.1336 1.1438 -1.25%
  QoQ % 1.88% 1.30% 1.34% -6.39% 1.13% -0.89% -
  Horiz. % 98.13% 96.32% 95.09% 93.83% 100.23% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.58 6.46 2.74 14.27 10.17 5.58 2.41 167.39%
  QoQ % 63.78% 135.77% -80.80% 40.31% 82.26% 131.54% -
  Horiz. % 439.00% 268.05% 113.69% 592.12% 421.99% 231.54% 100.00%
EPS 1.39 0.81 0.41 -2.42 -0.34 -0.71 -0.42 -
  QoQ % 71.60% 97.56% 116.94% -611.76% 52.11% -69.05% -
  Horiz. % -330.95% -192.86% -97.62% 576.19% 80.95% 169.05% 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 0.1888 0.1856 0.1831 0.1806 0.1930 0.1906 0.1923 -1.21%
  QoQ % 1.72% 1.37% 1.38% -6.42% 1.26% -0.88% -
  Horiz. % 98.18% 96.52% 95.22% 93.92% 100.36% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.3600 2.7200 2.3000 2.3600 2.0000 1.9400 2.4000 -
P/RPS 3.75 7.09 14.14 2.78 3.31 5.84 16.77 -63.06%
  QoQ % -47.11% -49.86% 408.63% -16.01% -43.32% -65.18% -
  Horiz. % 22.36% 42.28% 84.32% 16.58% 19.74% 34.82% 100.00%
P/EPS 28.47 56.78 95.04 -16.43 -98.04 -46.19 -96.39 -
  QoQ % -49.86% -40.26% 678.45% 83.24% -112.25% 52.08% -
  Horiz. % -29.54% -58.91% -98.60% 17.05% 101.71% 47.92% 100.00%
EY 3.51 1.76 1.05 -6.08 -1.02 -2.16 -1.04 -
  QoQ % 99.43% 67.62% 117.27% -496.08% 52.78% -107.69% -
  Horiz. % -337.50% -169.23% -100.96% 584.62% 98.08% 207.69% 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 2.10 2.47 2.11 2.20 1.74 1.71 2.10 -
  QoQ % -14.98% 17.06% -4.09% 26.44% 1.75% -18.57% -
  Horiz. % 100.00% 117.62% 100.48% 104.76% 82.86% 81.43% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 -
Price 2.0400 2.6000 3.0000 2.8000 2.2800 2.0200 2.1600 -
P/RPS 3.24 6.78 18.44 3.30 3.77 6.08 15.10 -64.06%
  QoQ % -52.21% -63.23% 458.79% -12.47% -37.99% -59.74% -
  Horiz. % 21.46% 44.90% 122.12% 21.85% 24.97% 40.26% 100.00%
P/EPS 24.61 54.28 123.97 -19.50 -111.76 -48.10 -86.75 -
  QoQ % -54.66% -56.22% 735.74% 82.55% -132.35% 44.55% -
  Horiz. % -28.37% -62.57% -142.90% 22.48% 128.83% 55.45% 100.00%
EY 4.06 1.84 0.81 -5.13 -0.89 -2.08 -1.15 -
  QoQ % 120.65% 127.16% 115.79% -476.40% 57.21% -80.87% -
  Horiz. % -353.04% -160.00% -70.43% 446.09% 77.39% 180.87% 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 1.82 2.36 2.76 2.61 1.99 1.78 1.89 -2.48%
  QoQ % -22.88% -14.49% 5.75% 31.16% 11.80% -5.82% -
  Horiz. % 96.30% 124.87% 146.03% 138.10% 105.29% 94.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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