Highlights

[SINOTOP] QoQ Quarter Result on 2010-12-31 [#4]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     238.15%    YoY -     115.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 41,900 36,015 32,141 56,707 73,536 2 62 7,570.56%
  QoQ % 16.34% 12.05% -43.32% -22.89% 3,676,700.00% -96.77% -
  Horiz. % 67,580.65% 58,088.71% 51,840.32% 91,462.91% 118,606.46% 3.23% 100.00%
PBT 4,660 2,729 1,185 9,677 -4,625 -813 -168 -
  QoQ % 70.76% 130.30% -87.75% 309.23% -468.88% -383.93% -
  Horiz. % -2,773.81% -1,624.40% -705.36% -5,760.12% 2,752.98% 483.93% 100.00%
Tax -214 -278 -221 -754 -1,834 0 0 -
  QoQ % 23.02% -25.79% 70.69% 58.89% 0.00% 0.00% -
  Horiz. % 11.67% 15.16% 12.05% 41.11% 100.00% - -
NP 4,446 2,451 964 8,923 -6,459 -813 -168 -
  QoQ % 81.40% 154.25% -89.20% 238.15% -694.46% -383.93% -
  Horiz. % -2,646.43% -1,458.93% -573.81% -5,311.31% 3,844.64% 483.93% 100.00%
NP to SH 4,446 2,451 964 8,923 -6,459 -813 -168 -
  QoQ % 81.40% 154.25% -89.20% 238.15% -694.46% -383.93% -
  Horiz. % -2,646.43% -1,458.93% -573.81% -5,311.31% 3,844.64% 483.93% 100.00%
Tax Rate 4.59 % 10.19 % 18.65 % 7.79 % - % - % - % -
  QoQ % -54.96% -45.36% 139.41% 0.00% 0.00% 0.00% -
  Horiz. % 58.92% 130.81% 239.41% 100.00% - - -
Total Cost 37,454 33,564 31,177 47,784 79,995 815 230 2,872.82%
  QoQ % 11.59% 7.66% -34.75% -40.27% 9,715.34% 254.35% -
  Horiz. % 16,284.35% 14,593.04% 13,555.22% 20,775.65% 34,780.43% 354.35% 100.00%
Net Worth 154,643 163,399 134,959 112,918 40,368 -2,359 -1,539 -
  QoQ % -5.36% 21.07% 19.52% 179.72% 1,811.10% -53.25% -
  Horiz. % -10,045.11% -10,613.90% -8,766.54% -7,334.82% -2,622.22% 153.25% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 154,643 163,399 134,959 112,918 40,368 -2,359 -1,539 -
  QoQ % -5.36% 21.07% 19.52% 179.72% 1,811.10% -53.25% -
  Horiz. % -10,045.11% -10,613.90% -8,766.54% -7,334.82% -2,622.22% 153.25% 100.00%
NOSH 1,933,043 2,042,500 1,927,999 1,613,125 1,009,218 30,679 30,545 1,484.05%
  QoQ % -5.36% 5.94% 19.52% 59.84% 3,189.58% 0.44% -
  Horiz. % 6,328.42% 6,686.76% 6,311.90% 5,281.06% 3,303.99% 100.44% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.61 % 6.81 % 3.00 % 15.74 % -8.78 % -40,650.00 % -270.97 % -
  QoQ % 55.80% 127.00% -80.94% 279.27% 99.98% -14,901.66% -
  Horiz. % -3.92% -2.51% -1.11% -5.81% 3.24% 15,001.66% 100.00%
ROE 2.88 % 1.50 % 0.71 % 7.90 % -16.00 % 0.00 % 0.00 % -
  QoQ % 92.00% 111.27% -91.01% 149.38% 0.00% 0.00% -
  Horiz. % -18.00% -9.38% -4.44% -49.38% 100.00% - -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.17 1.76 1.67 3.52 7.29 0.01 0.20 389.39%
  QoQ % 23.30% 5.39% -52.56% -51.71% 72,800.00% -95.00% -
  Horiz. % 1,085.00% 880.00% 835.00% 1,760.00% 3,645.00% 5.00% 100.00%
EPS 0.23 0.12 0.05 0.45 -0.64 -2.65 -0.55 -
  QoQ % 91.67% 140.00% -88.89% 170.31% 75.85% -381.82% -
  Horiz. % -41.82% -21.82% -9.09% -81.82% 116.36% 481.82% 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 0.0700 0.0700 0.0400 -0.0769 -0.0504 -
  QoQ % 0.00% 14.29% 0.00% 75.00% 152.02% -52.58% -
  Horiz. % -158.73% -158.73% -138.89% -138.89% -79.37% 152.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.61 9.12 8.14 14.36 18.62 0.00 0.02 6,428.29%
  QoQ % 16.34% 12.04% -43.31% -22.88% 0.00% 0.00% -
  Horiz. % 53,050.00% 45,600.00% 40,700.00% 71,800.00% 93,100.01% 0.00% 100.00%
EPS 1.13 0.62 0.24 2.26 -1.64 -0.21 -0.04 -
  QoQ % 82.26% 158.33% -89.38% 237.80% -680.95% -425.00% -
  Horiz. % -2,825.00% -1,550.00% -600.00% -5,650.00% 4,100.00% 525.00% 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 0.3917 0.4139 0.3418 0.2860 0.1022 -0.0060 -0.0039 -
  QoQ % -5.36% 21.09% 19.51% 179.84% 1,803.33% -53.85% -
  Horiz. % -10,043.59% -10,612.82% -8,764.10% -7,333.33% -2,620.51% 153.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0800 0.1200 0.1400 0.1200 0.1400 0.6400 1.0000 -
P/RPS 3.69 6.81 8.40 3.41 1.92 9,817.36 492.67 -96.16%
  QoQ % -45.81% -18.93% 146.33% 77.60% -99.98% 1,892.68% -
  Horiz. % 0.75% 1.38% 1.70% 0.69% 0.39% 1,992.68% 100.00%
P/EPS 34.78 100.00 280.00 21.69 -21.88 -24.15 -181.82 -
  QoQ % -65.22% -64.29% 1,190.92% 199.13% 9.40% 86.72% -
  Horiz. % -19.13% -55.00% -154.00% -11.93% 12.03% 13.28% 100.00%
EY 2.88 1.00 0.36 4.61 -4.57 -4.14 -0.55 -
  QoQ % 188.00% 177.78% -92.19% 200.88% -10.39% -652.73% -
  Horiz. % -523.64% -181.82% -65.45% -838.18% 830.91% 752.73% 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 1.50 2.00 1.71 3.50 0.00 0.00 -
  QoQ % -33.33% -25.00% 16.96% -51.14% 0.00% 0.00% -
  Horiz. % 28.57% 42.86% 57.14% 48.86% 100.00% - -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 27/05/11 25/02/11 19/11/10 03/08/10 20/05/10 -
Price 0.1100 0.1000 0.1200 0.1400 0.1600 0.2400 0.8700 -
P/RPS 5.07 5.67 7.20 3.98 2.20 3,681.51 428.62 -94.79%
  QoQ % -10.58% -21.25% 80.90% 80.91% -99.94% 758.92% -
  Horiz. % 1.18% 1.32% 1.68% 0.93% 0.51% 858.92% 100.00%
P/EPS 47.83 83.33 240.00 25.31 -25.00 -9.06 -158.18 -
  QoQ % -42.60% -65.28% 848.24% 201.24% -175.94% 94.27% -
  Horiz. % -30.24% -52.68% -151.73% -16.00% 15.80% 5.73% 100.00%
EY 2.09 1.20 0.42 3.95 -4.00 -11.04 -0.63 -
  QoQ % 74.17% 185.71% -89.37% 198.75% 63.77% -1,652.38% -
  Horiz. % -331.75% -190.48% -66.67% -626.98% 634.92% 1,752.38% 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 1.38 1.25 1.71 2.00 4.00 0.00 0.00 -
  QoQ % 10.40% -26.90% -14.50% -50.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
6. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
7. TOP 10 REASONS WHY YOU MUST HAVE MUIPROP (3913) IN YOUR STOCK PORTFOLIO, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers