Highlights

[PERTAMA] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -19.18%    YoY -     -23.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 35,391 42,718 45,137 43,028 28,958 51,052 49,037 -19.56%
  QoQ % -17.15% -5.36% 4.90% 48.59% -43.28% 4.11% -
  Horiz. % 72.17% 87.11% 92.05% 87.75% 59.05% 104.11% 100.00%
PBT 1,144 1,183 -339 1,480 1,763 73 1,415 -13.23%
  QoQ % -3.30% 448.97% -122.91% -16.05% 2,315.07% -94.84% -
  Horiz. % 80.85% 83.60% -23.96% 104.59% 124.59% 5.16% 100.00%
Tax -366 -238 -271 -401 -428 -521 -356 1.87%
  QoQ % -53.78% 12.18% 32.42% 6.31% 17.85% -46.35% -
  Horiz. % 102.81% 66.85% 76.12% 112.64% 120.22% 146.35% 100.00%
NP 778 945 -610 1,079 1,335 -448 1,059 -18.60%
  QoQ % -17.67% 254.92% -156.53% -19.18% 397.99% -142.30% -
  Horiz. % 73.47% 89.24% -57.60% 101.89% 126.06% -42.30% 100.00%
NP to SH 778 945 -610 1,079 1,335 -448 1,059 -18.60%
  QoQ % -17.67% 254.92% -156.53% -19.18% 397.99% -142.30% -
  Horiz. % 73.47% 89.24% -57.60% 101.89% 126.06% -42.30% 100.00%
Tax Rate 31.99 % 20.12 % - % 27.09 % 24.28 % 713.70 % 25.16 % 17.38%
  QoQ % 59.00% 0.00% 0.00% 11.57% -96.60% 2,736.65% -
  Horiz. % 127.15% 79.97% 0.00% 107.67% 96.50% 2,836.65% 100.00%
Total Cost 34,613 41,773 45,747 41,949 27,623 51,500 47,978 -19.58%
  QoQ % -17.14% -8.69% 9.05% 51.86% -46.36% 7.34% -
  Horiz. % 72.14% 87.07% 95.35% 87.43% 57.57% 107.34% 100.00%
Net Worth 194,500 188,999 183,000 194,220 171,642 201,600 190,620 1.35%
  QoQ % 2.91% 3.28% -5.78% 13.15% -14.86% 5.76% -
  Horiz. % 102.04% 99.15% 96.00% 101.89% 90.04% 105.76% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 194,500 188,999 183,000 194,220 171,642 201,600 190,620 1.35%
  QoQ % 2.91% 3.28% -5.78% 13.15% -14.86% 5.76% -
  Horiz. % 102.04% 99.15% 96.00% 101.89% 90.04% 105.76% 100.00%
NOSH 1,945,000 1,889,999 2,033,333 2,157,999 1,907,142 2,240,000 2,117,999 -5.53%
  QoQ % 2.91% -7.05% -5.78% 13.15% -14.86% 5.76% -
  Horiz. % 91.83% 89.24% 96.00% 101.89% 90.04% 105.76% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.20 % 2.21 % -1.35 % 2.51 % 4.61 % -0.88 % 2.16 % 1.23%
  QoQ % -0.45% 263.70% -153.78% -45.55% 623.86% -140.74% -
  Horiz. % 101.85% 102.31% -62.50% 116.20% 213.43% -40.74% 100.00%
ROE 0.40 % 0.50 % -0.33 % 0.56 % 0.78 % -0.22 % 0.56 % -20.11%
  QoQ % -20.00% 251.52% -158.93% -28.21% 454.55% -139.29% -
  Horiz. % 71.43% 89.29% -58.93% 100.00% 139.29% -39.29% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.82 2.26 2.22 1.99 1.52 2.28 2.32 -14.95%
  QoQ % -19.47% 1.80% 11.56% 30.92% -33.33% -1.72% -
  Horiz. % 78.45% 97.41% 95.69% 85.78% 65.52% 98.28% 100.00%
EPS 0.04 0.05 -0.03 0.05 0.07 -0.02 0.05 -13.83%
  QoQ % -20.00% 266.67% -160.00% -28.57% 450.00% -140.00% -
  Horiz. % 80.00% 100.00% -60.00% 100.00% 140.00% -40.00% 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 0.1000 0.1000 0.0900 0.0900 0.0900 0.0900 0.0900 7.28%
  QoQ % 0.00% 11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.17 9.86 10.42 9.93 6.68 11.78 11.32 -19.56%
  QoQ % -17.14% -5.37% 4.93% 48.65% -43.29% 4.06% -
  Horiz. % 72.17% 87.10% 92.05% 87.72% 59.01% 104.06% 100.00%
EPS 0.18 0.22 -0.14 0.25 0.31 -0.10 0.24 -17.47%
  QoQ % -18.18% 257.14% -156.00% -19.35% 410.00% -141.67% -
  Horiz. % 75.00% 91.67% -58.33% 104.17% 129.17% -41.67% 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 0.4488 0.4361 0.4223 0.4482 0.3961 0.4652 0.4399 1.35%
  QoQ % 2.91% 3.27% -5.78% 13.15% -14.85% 5.75% -
  Horiz. % 102.02% 99.14% 96.00% 101.89% 90.04% 105.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.0600 0.0600 0.0750 0.0650 0.0600 0.0600 0.0700 -
P/RPS 3.30 2.65 3.38 3.26 3.95 2.63 3.02 6.09%
  QoQ % 24.53% -21.60% 3.68% -17.47% 50.19% -12.91% -
  Horiz. % 109.27% 87.75% 111.92% 107.95% 130.79% 87.09% 100.00%
P/EPS 150.00 120.00 -250.00 130.00 85.71 -300.00 140.00 4.71%
  QoQ % 25.00% 148.00% -292.31% 51.67% 128.57% -314.29% -
  Horiz. % 107.14% 85.71% -178.57% 92.86% 61.22% -214.29% 100.00%
EY 0.67 0.83 -0.40 0.77 1.17 -0.33 0.71 -3.80%
  QoQ % -19.28% 307.50% -151.95% -34.19% 454.55% -146.48% -
  Horiz. % 94.37% 116.90% -56.34% 108.45% 164.79% -46.48% 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 0.60 0.60 0.83 0.72 0.67 0.67 0.78 -16.06%
  QoQ % 0.00% -27.71% 15.28% 7.46% 0.00% -14.10% -
  Horiz. % 76.92% 76.92% 106.41% 92.31% 85.90% 85.90% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 27/02/15 18/11/14 29/08/14 16/05/14 28/02/14 29/11/13 -
Price 0.0600 0.0650 0.0650 0.0700 0.0600 0.0700 0.0650 -
P/RPS 3.30 2.88 2.93 3.51 3.95 3.07 2.81 11.32%
  QoQ % 14.58% -1.71% -16.52% -11.14% 28.66% 9.25% -
  Horiz. % 117.44% 102.49% 104.27% 124.91% 140.57% 109.25% 100.00%
P/EPS 150.00 130.00 -216.67 140.00 85.71 -350.00 130.00 10.02%
  QoQ % 15.38% 160.00% -254.76% 63.34% 124.49% -369.23% -
  Horiz. % 115.38% 100.00% -166.67% 107.69% 65.93% -269.23% 100.00%
EY 0.67 0.77 -0.46 0.71 1.17 -0.29 0.77 -8.86%
  QoQ % -12.99% 267.39% -164.79% -39.32% 503.45% -137.66% -
  Horiz. % 87.01% 100.00% -59.74% 92.21% 151.95% -37.66% 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 0.60 0.65 0.72 0.78 0.67 0.78 0.72 -11.45%
  QoQ % -7.69% -9.72% -7.69% 16.42% -14.10% 8.33% -
  Horiz. % 83.33% 90.28% 100.00% 108.33% 93.06% 108.33% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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