Highlights

[SINOTOP] QoQ Quarter Result on 2013-06-30 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     3,353.66%    YoY -     52.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,958 51,052 49,037 41,570 30,699 47,686 46,686 -27.29%
  QoQ % -43.28% 4.11% 17.96% 35.41% -35.62% 2.14% -
  Horiz. % 62.03% 109.35% 105.04% 89.04% 65.76% 102.14% 100.00%
PBT 1,763 73 1,415 1,947 139 1,269 3,203 -32.86%
  QoQ % 2,315.07% -94.84% -27.32% 1,300.72% -89.05% -60.38% -
  Horiz. % 55.04% 2.28% 44.18% 60.79% 4.34% 39.62% 100.00%
Tax -428 -521 -356 -531 -98 -447 -410 2.91%
  QoQ % 17.85% -46.35% 32.96% -441.84% 78.08% -9.02% -
  Horiz. % 104.39% 127.07% 86.83% 129.51% 23.90% 109.02% 100.00%
NP 1,335 -448 1,059 1,416 41 822 2,793 -38.89%
  QoQ % 397.99% -142.30% -25.21% 3,353.66% -95.01% -70.57% -
  Horiz. % 47.80% -16.04% 37.92% 50.70% 1.47% 29.43% 100.00%
NP to SH 1,335 -448 1,059 1,416 41 822 2,793 -38.89%
  QoQ % 397.99% -142.30% -25.21% 3,353.66% -95.01% -70.57% -
  Horiz. % 47.80% -16.04% 37.92% 50.70% 1.47% 29.43% 100.00%
Tax Rate 24.28 % 713.70 % 25.16 % 27.27 % 70.50 % 35.22 % 12.80 % 53.30%
  QoQ % -96.60% 2,736.65% -7.74% -61.32% 100.17% 175.16% -
  Horiz. % 189.69% 5,575.78% 196.56% 213.05% 550.78% 275.16% 100.00%
Total Cost 27,623 51,500 47,978 40,154 30,658 46,864 43,893 -26.58%
  QoQ % -46.36% 7.34% 19.48% 30.97% -34.58% 6.77% -
  Horiz. % 62.93% 117.33% 109.31% 91.48% 69.85% 106.77% 100.00%
Net Worth 171,642 201,600 190,620 182,057 164,399 164,399 159,599 4.97%
  QoQ % -14.86% 5.76% 4.70% 10.74% 0.00% 3.01% -
  Horiz. % 107.55% 126.32% 119.44% 114.07% 103.01% 103.01% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 171,642 201,600 190,620 182,057 164,399 164,399 159,599 4.97%
  QoQ % -14.86% 5.76% 4.70% 10.74% 0.00% 3.01% -
  Horiz. % 107.55% 126.32% 119.44% 114.07% 103.01% 103.01% 100.00%
NOSH 1,907,142 2,240,000 2,117,999 2,022,857 2,055,000 2,055,000 1,994,999 -2.96%
  QoQ % -14.86% 5.76% 4.70% -1.56% 0.00% 3.01% -
  Horiz. % 95.60% 112.28% 106.17% 101.40% 103.01% 103.01% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.61 % -0.88 % 2.16 % 3.41 % 0.13 % 1.72 % 5.98 % -15.94%
  QoQ % 623.86% -140.74% -36.66% 2,523.08% -92.44% -71.24% -
  Horiz. % 77.09% -14.72% 36.12% 57.02% 2.17% 28.76% 100.00%
ROE 0.78 % -0.22 % 0.56 % 0.78 % 0.02 % 0.50 % 1.75 % -41.68%
  QoQ % 454.55% -139.29% -28.21% 3,800.00% -96.00% -71.43% -
  Horiz. % 44.57% -12.57% 32.00% 44.57% 1.14% 28.57% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.52 2.28 2.32 2.06 1.49 2.32 2.34 -25.02%
  QoQ % -33.33% -1.72% 12.62% 38.26% -35.78% -0.85% -
  Horiz. % 64.96% 97.44% 99.15% 88.03% 63.68% 99.15% 100.00%
EPS 0.07 -0.02 0.05 0.07 0.00 0.04 0.14 -37.03%
  QoQ % 450.00% -140.00% -28.57% 0.00% 0.00% -71.43% -
  Horiz. % 50.00% -14.29% 35.71% 50.00% 0.00% 28.57% 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 0.0900 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 8.18%
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.33 12.93 12.42 10.53 7.78 12.08 11.82 -27.30%
  QoQ % -43.31% 4.11% 17.95% 35.35% -35.60% 2.20% -
  Horiz. % 62.01% 109.39% 105.08% 89.09% 65.82% 102.20% 100.00%
EPS 0.34 -0.11 0.27 0.36 0.01 0.21 0.71 -38.82%
  QoQ % 409.09% -140.74% -25.00% 3,500.00% -95.24% -70.42% -
  Horiz. % 47.89% -15.49% 38.03% 50.70% 1.41% 29.58% 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 0.4347 0.5106 0.4828 0.4611 0.4164 0.4164 0.4042 4.97%
  QoQ % -14.86% 5.76% 4.71% 10.73% 0.00% 3.02% -
  Horiz. % 107.55% 126.32% 119.45% 114.08% 103.02% 103.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0600 0.0600 0.0700 0.0700 0.0700 0.0600 0.0700 -
P/RPS 3.95 2.63 3.02 3.41 4.69 2.59 2.99 20.42%
  QoQ % 50.19% -12.91% -11.44% -27.29% 81.08% -13.38% -
  Horiz. % 132.11% 87.96% 101.00% 114.05% 156.86% 86.62% 100.00%
P/EPS 85.71 -300.00 140.00 100.00 3,508.54 150.00 50.00 43.28%
  QoQ % 128.57% -314.29% 40.00% -97.15% 2,239.03% 200.00% -
  Horiz. % 171.42% -600.00% 280.00% 200.00% 7,017.08% 300.00% 100.00%
EY 1.17 -0.33 0.71 1.00 0.03 0.67 2.00 -30.08%
  QoQ % 454.55% -146.48% -29.00% 3,233.33% -95.52% -66.50% -
  Horiz. % 58.50% -16.50% 35.50% 50.00% 1.50% 33.50% 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 0.67 0.67 0.78 0.78 0.88 0.75 0.88 -16.63%
  QoQ % 0.00% -14.10% 0.00% -11.36% 17.33% -14.77% -
  Horiz. % 76.14% 76.14% 88.64% 88.64% 100.00% 85.23% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/05/14 28/02/14 29/11/13 21/08/13 22/05/13 28/02/13 21/11/12 -
Price 0.0600 0.0700 0.0650 0.0700 0.0750 0.0700 0.0700 -
P/RPS 3.95 3.07 2.81 3.41 5.02 3.02 2.99 20.42%
  QoQ % 28.66% 9.25% -17.60% -32.07% 66.23% 1.00% -
  Horiz. % 132.11% 102.68% 93.98% 114.05% 167.89% 101.00% 100.00%
P/EPS 85.71 -350.00 130.00 100.00 3,759.15 175.00 50.00 43.28%
  QoQ % 124.49% -369.23% 30.00% -97.34% 2,048.09% 250.00% -
  Horiz. % 171.42% -700.00% 260.00% 200.00% 7,518.30% 350.00% 100.00%
EY 1.17 -0.29 0.77 1.00 0.03 0.57 2.00 -30.08%
  QoQ % 503.45% -137.66% -23.00% 3,233.33% -94.74% -71.50% -
  Horiz. % 58.50% -14.50% 38.50% 50.00% 1.50% 28.50% 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 0.67 0.78 0.72 0.78 0.94 0.88 0.88 -16.63%
  QoQ % -14.10% 8.33% -7.69% -17.02% 6.82% 0.00% -
  Horiz. % 76.14% 88.64% 81.82% 88.64% 106.82% 100.00% 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.
 


 

2268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 1.900.00 
 UCREST 0.140.00 
 PINEAPP 0.330.00 
 PUC 0.060.00 
 WILLOW 0.4450.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.790.00 
Partners & Brokers