Highlights

[SINOTOP] QoQ Quarter Result on 2016-06-30 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -144.30%    YoY -     -312.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 29,798 52,190 46,293 41,704 31,966 57,526 54,430 -33.05%
  QoQ % -42.90% 12.74% 11.00% 30.46% -44.43% 5.69% -
  Horiz. % 54.75% 95.88% 85.05% 76.62% 58.73% 105.69% 100.00%
PBT 422 2,411 1,511 -272 614 1,608 1,280 -52.24%
  QoQ % -82.50% 59.56% 655.51% -144.30% -61.82% 25.62% -
  Horiz. % 32.97% 188.36% 118.05% -21.25% 47.97% 125.62% 100.00%
Tax -4 -1,461 -770 0 0 -815 -702 -96.80%
  QoQ % 99.73% -89.74% 0.00% 0.00% 0.00% -16.10% -
  Horiz. % 0.57% 208.12% 109.69% -0.00% -0.00% 116.10% 100.00%
NP 418 950 741 -272 614 793 578 -19.42%
  QoQ % -56.00% 28.21% 372.43% -144.30% -22.57% 37.20% -
  Horiz. % 72.32% 164.36% 128.20% -47.06% 106.23% 137.20% 100.00%
NP to SH 418 950 741 -272 614 793 578 -19.42%
  QoQ % -56.00% 28.21% 372.43% -144.30% -22.57% 37.20% -
  Horiz. % 72.32% 164.36% 128.20% -47.06% 106.23% 137.20% 100.00%
Tax Rate 0.95 % 60.60 % 50.96 % - % - % 50.68 % 54.84 % -93.29%
  QoQ % -98.43% 18.92% 0.00% 0.00% 0.00% -7.59% -
  Horiz. % 1.73% 110.50% 92.92% 0.00% 0.00% 92.41% 100.00%
Total Cost 29,380 51,240 45,552 41,976 31,352 56,733 53,852 -33.21%
  QoQ % -42.66% 12.49% 8.52% 33.89% -44.74% 5.35% -
  Horiz. % 54.56% 95.15% 84.59% 77.95% 58.22% 105.35% 100.00%
Net Worth 958,903 217,194 217,194 0 225,133 218,075 231,199 157.92%
  QoQ % 341.49% 0.00% 0.00% 0.00% 3.24% -5.68% -
  Horiz. % 414.75% 93.94% 93.94% 0.00% 97.38% 94.32% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 958,903 217,194 217,194 0 225,133 218,075 231,199 157.92%
  QoQ % 341.49% 0.00% 0.00% 0.00% 3.24% -5.68% -
  Horiz. % 414.75% 93.94% 93.94% 0.00% 97.38% 94.32% 100.00%
NOSH 1,956,945 1,974,496 1,974,496 2,046,666 2,046,666 1,982,500 1,926,666 1.04%
  QoQ % -0.89% 0.00% -3.53% 0.00% 3.24% 2.90% -
  Horiz. % 101.57% 102.48% 102.48% 106.23% 106.23% 102.90% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.40 % 1.82 % 1.60 % -0.65 % 1.92 % 1.38 % 1.06 % 20.36%
  QoQ % -23.08% 13.75% 346.15% -133.85% 39.13% 30.19% -
  Horiz. % 132.08% 171.70% 150.94% -61.32% 181.13% 130.19% 100.00%
ROE 0.04 % 0.44 % 0.34 % - % 0.27 % 0.36 % 0.25 % -70.49%
  QoQ % -90.91% 29.41% 0.00% 0.00% -25.00% 44.00% -
  Horiz. % 16.00% 176.00% 136.00% 0.00% 108.00% 144.00% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.52 2.64 2.34 2.04 1.56 2.90 2.83 -33.90%
  QoQ % -42.42% 12.82% 14.71% 30.77% -46.21% 2.47% -
  Horiz. % 53.71% 93.29% 82.69% 72.08% 55.12% 102.47% 100.00%
EPS 0.02 0.04 0.04 0.00 0.03 0.04 0.03 -23.67%
  QoQ % -50.00% 0.00% 0.00% 0.00% -25.00% 33.33% -
  Horiz. % 66.67% 133.33% 133.33% 0.00% 100.00% 133.33% 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 0.4900 0.1100 0.1100 0.0000 0.1100 0.1100 0.1200 155.25%
  QoQ % 345.45% 0.00% 0.00% 0.00% 0.00% -8.33% -
  Horiz. % 408.33% 91.67% 91.67% 0.00% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.55 13.22 11.72 10.56 8.10 14.57 13.79 -33.05%
  QoQ % -42.89% 12.80% 10.98% 30.37% -44.41% 5.66% -
  Horiz. % 54.75% 95.87% 84.99% 76.58% 58.74% 105.66% 100.00%
EPS 0.11 0.24 0.19 -0.07 0.16 0.20 0.15 -18.66%
  QoQ % -54.17% 26.32% 371.43% -143.75% -20.00% 33.33% -
  Horiz. % 73.33% 160.00% 126.67% -46.67% 106.67% 133.33% 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 2.4287 0.5501 0.5501 0.0000 0.5702 0.5523 0.5856 157.91%
  QoQ % 341.50% 0.00% 0.00% 0.00% 3.24% -5.69% -
  Horiz. % 414.74% 93.94% 93.94% 0.00% 97.37% 94.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.7450 0.1100 0.0550 0.0450 0.0500 0.0500 0.0450 -
P/RPS 48.93 4.16 2.35 2.21 3.20 1.72 1.59 879.97%
  QoQ % 1,076.20% 77.02% 6.33% -30.94% 86.05% 8.18% -
  Horiz. % 3,077.36% 261.64% 147.80% 138.99% 201.26% 108.18% 100.00%
P/EPS 3,487.86 228.63 146.56 -338.60 166.67 125.00 150.00 713.11%
  QoQ % 1,425.55% 56.00% 143.28% -303.16% 33.34% -16.67% -
  Horiz. % 2,325.24% 152.42% 97.71% -225.73% 111.11% 83.33% 100.00%
EY 0.03 0.44 0.68 -0.30 0.60 0.80 0.67 -87.37%
  QoQ % -93.18% -35.29% 326.67% -150.00% -25.00% 19.40% -
  Horiz. % 4.48% 65.67% 101.49% -44.78% 89.55% 119.40% 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 1.52 1.00 0.50 0.00 0.45 0.45 0.38 151.77%
  QoQ % 52.00% 100.00% 0.00% 0.00% 0.00% 18.42% -
  Horiz. % 400.00% 263.16% 131.58% 0.00% 118.42% 118.42% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 28/11/16 30/08/16 30/05/16 26/02/16 16/11/15 -
Price 0.6900 0.1150 0.0950 0.0500 0.0500 0.0400 0.0450 -
P/RPS 45.31 4.35 4.05 2.45 3.20 1.38 1.59 831.06%
  QoQ % 941.61% 7.41% 65.31% -23.44% 131.88% -13.21% -
  Horiz. % 2,849.69% 273.58% 254.72% 154.09% 201.26% 86.79% 100.00%
P/EPS 3,230.36 239.02 253.14 -376.23 166.67 100.00 150.00 672.61%
  QoQ % 1,251.50% -5.58% 167.28% -325.73% 66.67% -33.33% -
  Horiz. % 2,153.57% 159.35% 168.76% -250.82% 111.11% 66.67% 100.00%
EY 0.03 0.42 0.40 -0.27 0.60 1.00 0.67 -87.37%
  QoQ % -92.86% 5.00% 248.15% -145.00% -40.00% 49.25% -
  Horiz. % 4.48% 62.69% 59.70% -40.30% 89.55% 149.25% 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 1.41 1.05 0.86 0.00 0.45 0.36 0.38 139.48%
  QoQ % 34.29% 22.09% 0.00% 0.00% 25.00% -5.26% -
  Horiz. % 371.05% 276.32% 226.32% 0.00% 118.42% 94.74% 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 
Partners & Brokers