Highlights

[SINOTOP] QoQ Quarter Result on 2011-06-30 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     154.25%    YoY -     401.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 26,806 41,528 41,900 36,015 32,141 56,707 73,536 -48.94%
  QoQ % -35.45% -0.89% 16.34% 12.05% -43.32% -22.89% -
  Horiz. % 36.45% 56.47% 56.98% 48.98% 43.71% 77.11% 100.00%
PBT 407 -543 4,660 2,729 1,185 9,677 -4,625 -
  QoQ % 174.95% -111.65% 70.76% 130.30% -87.75% 309.23% -
  Horiz. % -8.80% 11.74% -100.76% -59.01% -25.62% -209.23% 100.00%
Tax -117 -369 -214 -278 -221 -754 -1,834 -84.01%
  QoQ % 68.29% -72.43% 23.02% -25.79% 70.69% 58.89% -
  Horiz. % 6.38% 20.12% 11.67% 15.16% 12.05% 41.11% 100.00%
NP 290 -912 4,446 2,451 964 8,923 -6,459 -
  QoQ % 131.80% -120.51% 81.40% 154.25% -89.20% 238.15% -
  Horiz. % -4.49% 14.12% -68.83% -37.95% -14.92% -138.15% 100.00%
NP to SH 290 -912 4,446 2,451 964 8,923 -6,459 -
  QoQ % 131.80% -120.51% 81.40% 154.25% -89.20% 238.15% -
  Horiz. % -4.49% 14.12% -68.83% -37.95% -14.92% -138.15% 100.00%
Tax Rate 28.75 % - % 4.59 % 10.19 % 18.65 % 7.79 % - % -
  QoQ % 0.00% 0.00% -54.96% -45.36% 139.41% 0.00% -
  Horiz. % 369.06% 0.00% 58.92% 130.81% 239.41% 100.00% -
Total Cost 26,516 42,440 37,454 33,564 31,177 47,784 79,995 -52.07%
  QoQ % -37.52% 13.31% 11.59% 7.66% -34.75% -40.27% -
  Horiz. % 33.15% 53.05% 46.82% 41.96% 38.97% 59.73% 100.00%
Net Worth 231,999 145,919 154,643 163,399 134,959 112,918 40,368 220.50%
  QoQ % 58.99% -5.64% -5.36% 21.07% 19.52% 179.72% -
  Horiz. % 574.70% 361.47% 383.08% 404.77% 334.32% 279.72% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 231,999 145,919 154,643 163,399 134,959 112,918 40,368 220.50%
  QoQ % 58.99% -5.64% -5.36% 21.07% 19.52% 179.72% -
  Horiz. % 574.70% 361.47% 383.08% 404.77% 334.32% 279.72% 100.00%
NOSH 2,900,000 1,823,999 1,933,043 2,042,500 1,927,999 1,613,125 1,009,218 101.99%
  QoQ % 58.99% -5.64% -5.36% 5.94% 19.52% 59.84% -
  Horiz. % 287.35% 180.73% 191.54% 202.38% 191.04% 159.84% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.08 % -2.20 % 10.61 % 6.81 % 3.00 % 15.74 % -8.78 % -
  QoQ % 149.09% -120.74% 55.80% 127.00% -80.94% 279.27% -
  Horiz. % -12.30% 25.06% -120.84% -77.56% -34.17% -179.27% 100.00%
ROE 0.13 % -0.63 % 2.88 % 1.50 % 0.71 % 7.90 % -16.00 % -
  QoQ % 120.63% -121.88% 92.00% 111.27% -91.01% 149.38% -
  Horiz. % -0.81% 3.94% -18.00% -9.38% -4.44% -49.38% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.92 2.28 2.17 1.76 1.67 3.52 7.29 -74.81%
  QoQ % -59.65% 5.07% 23.30% 5.39% -52.56% -51.71% -
  Horiz. % 12.62% 31.28% 29.77% 24.14% 22.91% 48.29% 100.00%
EPS 0.01 -0.05 0.23 0.12 0.05 0.45 -0.64 -
  QoQ % 120.00% -121.74% 91.67% 140.00% -88.89% 170.31% -
  Horiz. % -1.56% 7.81% -35.94% -18.75% -7.81% -70.31% 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 0.0800 0.0800 0.0800 0.0800 0.0700 0.0700 0.0400 58.67%
  QoQ % 0.00% 0.00% 0.00% 14.29% 0.00% 75.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 175.00% 175.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.79 10.52 10.61 9.12 8.14 14.36 18.62 -48.93%
  QoQ % -35.46% -0.85% 16.34% 12.04% -43.31% -22.88% -
  Horiz. % 36.47% 56.50% 56.98% 48.98% 43.72% 77.12% 100.00%
EPS 0.07 -0.23 1.13 0.62 0.24 2.26 -1.64 -
  QoQ % 130.43% -120.35% 82.26% 158.33% -89.38% 237.80% -
  Horiz. % -4.27% 14.02% -68.90% -37.80% -14.63% -137.80% 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 0.5876 0.3696 0.3917 0.4139 0.3418 0.2860 0.1022 220.60%
  QoQ % 58.98% -5.64% -5.36% 21.09% 19.51% 179.84% -
  Horiz. % 574.95% 361.64% 383.27% 404.99% 334.44% 279.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.0900 0.0900 0.0800 0.1200 0.1400 0.1200 0.1400 -
P/RPS 9.74 3.95 3.69 6.81 8.40 3.41 1.92 194.95%
  QoQ % 146.58% 7.05% -45.81% -18.93% 146.33% 77.60% -
  Horiz. % 507.29% 205.73% 192.19% 354.69% 437.50% 177.60% 100.00%
P/EPS 900.00 -180.00 34.78 100.00 280.00 21.69 -21.88 -
  QoQ % 600.00% -617.54% -65.22% -64.29% 1,190.92% 199.13% -
  Horiz. % -4,113.35% 822.67% -158.96% -457.04% -1,279.71% -99.13% 100.00%
EY 0.11 -0.56 2.88 1.00 0.36 4.61 -4.57 -
  QoQ % 119.64% -119.44% 188.00% 177.78% -92.19% 200.88% -
  Horiz. % -2.41% 12.25% -63.02% -21.88% -7.88% -100.88% 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 1.13 1.13 1.00 1.50 2.00 1.71 3.50 -52.91%
  QoQ % 0.00% 13.00% -33.33% -25.00% 16.96% -51.14% -
  Horiz. % 32.29% 32.29% 28.57% 42.86% 57.14% 48.86% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 -
Price 0.0800 0.1000 0.1100 0.1000 0.1200 0.1400 0.1600 -
P/RPS 8.65 4.39 5.07 5.67 7.20 3.98 2.20 148.91%
  QoQ % 97.04% -13.41% -10.58% -21.25% 80.90% 80.91% -
  Horiz. % 393.18% 199.55% 230.45% 257.73% 327.27% 180.91% 100.00%
P/EPS 800.00 -200.00 47.83 83.33 240.00 25.31 -25.00 -
  QoQ % 500.00% -518.15% -42.60% -65.28% 848.24% 201.24% -
  Horiz. % -3,200.00% 800.00% -191.32% -333.32% -960.00% -101.24% 100.00%
EY 0.13 -0.50 2.09 1.20 0.42 3.95 -4.00 -
  QoQ % 126.00% -123.92% 74.17% 185.71% -89.37% 198.75% -
  Horiz. % -3.25% 12.50% -52.25% -30.00% -10.50% -98.75% 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 1.00 1.25 1.38 1.25 1.71 2.00 4.00 -60.28%
  QoQ % -20.00% -9.42% 10.40% -26.90% -14.50% -50.00% -
  Horiz. % 25.00% 31.25% 34.50% 31.25% 42.75% 50.00% 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.
 


 

58  50  306  1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.310.00 
 MESTRON 0.135+0.015 
 ARMADA 0.410.00 
 SAPNRG 0.270.00 
 ALAM 0.09-0.005 
 GPACKET 0.76+0.01 
 BARAKAH 0.030.00 
 MTAG 0.485+0.01 
 ISTONE 0.2450.00 
 DAYANG 1.88-0.01 
Partners & Brokers