Highlights

[SINOTOP] QoQ Quarter Result on 2011-12-31 [#4]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -120.51%    YoY -     -110.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,686 42,442 26,806 41,528 41,900 36,015 32,141 28.17%
  QoQ % 10.00% 58.33% -35.45% -0.89% 16.34% 12.05% -
  Horiz. % 145.25% 132.05% 83.40% 129.21% 130.36% 112.05% 100.00%
PBT 3,203 1,015 407 -543 4,660 2,729 1,185 93.69%
  QoQ % 215.57% 149.39% 174.95% -111.65% 70.76% 130.30% -
  Horiz. % 270.30% 85.65% 34.35% -45.82% 393.25% 230.30% 100.00%
Tax -410 -87 -117 -369 -214 -278 -221 50.81%
  QoQ % -371.26% 25.64% 68.29% -72.43% 23.02% -25.79% -
  Horiz. % 185.52% 39.37% 52.94% 166.97% 96.83% 125.79% 100.00%
NP 2,793 928 290 -912 4,446 2,451 964 102.84%
  QoQ % 200.97% 220.00% 131.80% -120.51% 81.40% 154.25% -
  Horiz. % 289.73% 96.27% 30.08% -94.61% 461.20% 254.25% 100.00%
NP to SH 2,793 928 290 -912 4,446 2,451 964 102.84%
  QoQ % 200.97% 220.00% 131.80% -120.51% 81.40% 154.25% -
  Horiz. % 289.73% 96.27% 30.08% -94.61% 461.20% 254.25% 100.00%
Tax Rate 12.80 % 8.57 % 28.75 % - % 4.59 % 10.19 % 18.65 % -22.14%
  QoQ % 49.36% -70.19% 0.00% 0.00% -54.96% -45.36% -
  Horiz. % 68.63% 45.95% 154.16% 0.00% 24.61% 54.64% 100.00%
Total Cost 43,893 41,514 26,516 42,440 37,454 33,564 31,177 25.54%
  QoQ % 5.73% 56.56% -37.52% 13.31% 11.59% 7.66% -
  Horiz. % 140.79% 133.16% 85.05% 136.13% 120.13% 107.66% 100.00%
Net Worth 159,599 148,479 231,999 145,919 154,643 163,399 134,959 11.79%
  QoQ % 7.49% -36.00% 58.99% -5.64% -5.36% 21.07% -
  Horiz. % 118.26% 110.02% 171.90% 108.12% 114.58% 121.07% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 159,599 148,479 231,999 145,919 154,643 163,399 134,959 11.79%
  QoQ % 7.49% -36.00% 58.99% -5.64% -5.36% 21.07% -
  Horiz. % 118.26% 110.02% 171.90% 108.12% 114.58% 121.07% 100.00%
NOSH 1,994,999 1,855,999 2,900,000 1,823,999 1,933,043 2,042,500 1,927,999 2.30%
  QoQ % 7.49% -36.00% 58.99% -5.64% -5.36% 5.94% -
  Horiz. % 103.48% 96.27% 150.41% 94.61% 100.26% 105.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.98 % 2.19 % 1.08 % -2.20 % 10.61 % 6.81 % 3.00 % 58.19%
  QoQ % 173.06% 102.78% 149.09% -120.74% 55.80% 127.00% -
  Horiz. % 199.33% 73.00% 36.00% -73.33% 353.67% 227.00% 100.00%
ROE 1.75 % 0.63 % 0.13 % -0.63 % 2.88 % 1.50 % 0.71 % 82.17%
  QoQ % 177.78% 384.62% 120.63% -121.88% 92.00% 111.27% -
  Horiz. % 246.48% 88.73% 18.31% -88.73% 405.63% 211.27% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.34 2.29 0.92 2.28 2.17 1.76 1.67 25.14%
  QoQ % 2.18% 148.91% -59.65% 5.07% 23.30% 5.39% -
  Horiz. % 140.12% 137.13% 55.09% 136.53% 129.94% 105.39% 100.00%
EPS 0.14 0.05 0.01 -0.05 0.23 0.12 0.05 98.29%
  QoQ % 180.00% 400.00% 120.00% -121.74% 91.67% 140.00% -
  Horiz. % 280.00% 100.00% 20.00% -100.00% 460.00% 240.00% 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 0.0800 0.0800 0.0800 0.0800 0.0800 0.0800 0.0700 9.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.82 10.75 6.79 10.52 10.61 9.12 8.14 28.14%
  QoQ % 9.95% 58.32% -35.46% -0.85% 16.34% 12.04% -
  Horiz. % 145.21% 132.06% 83.42% 129.24% 130.34% 112.04% 100.00%
EPS 0.71 0.24 0.07 -0.23 1.13 0.62 0.24 105.67%
  QoQ % 195.83% 242.86% 130.43% -120.35% 82.26% 158.33% -
  Horiz. % 295.83% 100.00% 29.17% -95.83% 470.83% 258.33% 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 0.4042 0.3761 0.5876 0.3696 0.3917 0.4139 0.3418 11.79%
  QoQ % 7.47% -35.99% 58.98% -5.64% -5.36% 21.09% -
  Horiz. % 118.26% 110.04% 171.91% 108.13% 114.60% 121.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0700 0.0800 0.0900 0.0900 0.0800 0.1200 0.1400 -
P/RPS 2.99 3.50 9.74 3.95 3.69 6.81 8.40 -49.68%
  QoQ % -14.57% -64.07% 146.58% 7.05% -45.81% -18.93% -
  Horiz. % 35.60% 41.67% 115.95% 47.02% 43.93% 81.07% 100.00%
P/EPS 50.00 160.00 900.00 -180.00 34.78 100.00 280.00 -68.19%
  QoQ % -68.75% -82.22% 600.00% -617.54% -65.22% -64.29% -
  Horiz. % 17.86% 57.14% 321.43% -64.29% 12.42% 35.71% 100.00%
EY 2.00 0.63 0.11 -0.56 2.88 1.00 0.36 212.70%
  QoQ % 217.46% 472.73% 119.64% -119.44% 188.00% 177.78% -
  Horiz. % 555.56% 175.00% 30.56% -155.56% 800.00% 277.78% 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 0.88 1.00 1.13 1.13 1.00 1.50 2.00 -42.06%
  QoQ % -12.00% -11.50% 0.00% 13.00% -33.33% -25.00% -
  Horiz. % 44.00% 50.00% 56.50% 56.50% 50.00% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 31/05/12 29/02/12 18/11/11 19/08/11 27/05/11 -
Price 0.0700 0.0800 0.0800 0.1000 0.1100 0.1000 0.1200 -
P/RPS 2.99 3.50 8.65 4.39 5.07 5.67 7.20 -44.25%
  QoQ % -14.57% -59.54% 97.04% -13.41% -10.58% -21.25% -
  Horiz. % 41.53% 48.61% 120.14% 60.97% 70.42% 78.75% 100.00%
P/EPS 50.00 160.00 800.00 -200.00 47.83 83.33 240.00 -64.76%
  QoQ % -68.75% -80.00% 500.00% -518.15% -42.60% -65.28% -
  Horiz. % 20.83% 66.67% 333.33% -83.33% 19.93% 34.72% 100.00%
EY 2.00 0.63 0.13 -0.50 2.09 1.20 0.42 182.24%
  QoQ % 217.46% 384.62% 126.00% -123.92% 74.17% 185.71% -
  Horiz. % 476.19% 150.00% 30.95% -119.05% 497.62% 285.71% 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 0.88 1.00 1.00 1.25 1.38 1.25 1.71 -35.70%
  QoQ % -12.00% 0.00% -20.00% -9.42% 10.40% -26.90% -
  Horiz. % 51.46% 58.48% 58.48% 73.10% 80.70% 73.10% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers