Highlights

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

Stock [SINOTOP]: 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 - 394,828
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.96 10.82 11.43 10.90 7.33 12.93 12.42 -19.58%
  QoQ % -17.19% -5.34% 4.86% 48.70% -43.31% 4.11% -
  Horiz. % 72.14% 87.12% 92.03% 87.76% 59.02% 104.11% 100.00%
EPS 0.20 0.24 -0.15 0.27 0.34 -0.11 0.27 -18.15%
  QoQ % -16.67% 260.00% -155.56% -20.59% 409.09% -140.74% -
  Horiz. % 74.07% 88.89% -55.56% 100.00% 125.93% -40.74% 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 0.4926 0.4787 0.4635 0.4919 0.4347 0.5106 0.4828 1.35%
  QoQ % 2.90% 3.28% -5.77% 13.16% -14.86% 5.76% -
  Horiz. % 102.03% 99.15% 96.00% 101.88% 90.04% 105.76% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
7. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
8. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
Partners & Brokers