Highlights

[SINOTOP] QoQ Quarter Result on 2017-12-31 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     107.63%    YoY -     -64.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,305 31,910 27,887 49,244 40,012 38,645 29,798 -1.11%
  QoQ % -8.16% 14.43% -43.37% 23.07% 3.54% 29.69% -
  Horiz. % 98.35% 107.09% 93.59% 165.26% 134.28% 129.69% 100.00%
PBT 1,909 5,379 -303 719 -3,968 339 422 173.27%
  QoQ % -64.51% 1,875.25% -142.14% 118.12% -1,270.50% -19.67% -
  Horiz. % 452.37% 1,274.64% -71.80% 170.38% -940.28% 80.33% 100.00%
Tax -401 -1,305 0 -382 -447 -290 -4 2,051.98%
  QoQ % 69.27% 0.00% 0.00% 14.54% -54.14% -7,150.00% -
  Horiz. % 10,025.00% 32,625.00% -0.00% 9,550.00% 11,175.00% 7,250.00% 100.00%
NP 1,508 4,074 -303 337 -4,415 49 418 135.04%
  QoQ % -62.98% 1,444.55% -189.91% 107.63% -9,110.20% -88.28% -
  Horiz. % 360.77% 974.64% -72.49% 80.62% -1,056.22% 11.72% 100.00%
NP to SH 1,508 4,074 -303 337 -4,415 49 418 135.04%
  QoQ % -62.98% 1,444.55% -189.91% 107.63% -9,110.20% -88.28% -
  Horiz. % 360.77% 974.64% -72.49% 80.62% -1,056.22% 11.72% 100.00%
Tax Rate 21.01 % 24.26 % - % 53.13 % - % 85.55 % 0.95 % 686.41%
  QoQ % -13.40% 0.00% 0.00% 0.00% 0.00% 8,905.26% -
  Horiz. % 2,211.58% 2,553.68% 0.00% 5,592.63% 0.00% 9,005.26% 100.00%
Total Cost 27,797 27,836 28,190 48,907 44,427 38,596 29,380 -3.62%
  QoQ % -0.14% -1.26% -42.36% 10.08% 15.11% 31.37% -
  Horiz. % 94.61% 94.74% 95.95% 166.46% 151.22% 131.37% 100.00%
Net Worth 181,653 300,094 175,968 358,828 427,634 562,371 958,903 -66.98%
  QoQ % -39.47% 70.54% -50.96% -16.09% -23.96% -41.35% -
  Horiz. % 18.94% 31.30% 18.35% 37.42% 44.60% 58.65% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 181,653 300,094 175,968 358,828 427,634 562,371 958,903 -66.98%
  QoQ % -39.47% 70.54% -50.96% -16.09% -23.96% -41.35% -
  Horiz. % 18.94% 31.30% 18.35% 37.42% 44.60% 58.65% 100.00%
NOSH 394,899 652,379 703,875 780,061 909,860 1,171,607 1,956,945 -65.56%
  QoQ % -39.47% -7.32% -9.77% -14.27% -22.34% -40.13% -
  Horiz. % 20.18% 33.34% 35.97% 39.86% 46.49% 59.87% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.15 % 12.77 % -1.09 % 0.68 % -11.03 % 0.13 % 1.40 % 138.11%
  QoQ % -59.67% 1,271.56% -260.29% 106.17% -8,584.62% -90.71% -
  Horiz. % 367.86% 912.14% -77.86% 48.57% -787.86% 9.29% 100.00%
ROE 0.83 % 1.36 % -0.17 % 0.09 % -1.03 % 0.01 % 0.04 % 653.72%
  QoQ % -38.97% 900.00% -288.89% 108.74% -10,400.00% -75.00% -
  Horiz. % 2,075.00% 3,400.00% -425.00% 225.00% -2,575.00% 25.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.42 4.89 3.96 6.31 4.40 3.30 1.52 187.49%
  QoQ % 51.74% 23.48% -37.24% 43.41% 33.33% 117.11% -
  Horiz. % 488.16% 321.71% 260.53% 415.13% 289.47% 217.11% 100.00%
EPS 0.38 0.62 -0.04 0.04 -0.49 0.00 0.02 610.76%
  QoQ % -38.71% 1,650.00% -200.00% 108.16% 0.00% 0.00% -
  Horiz. % 1,900.00% 3,100.00% -200.00% 200.00% -2,450.00% 0.00% 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 0.4600 0.4600 0.2500 0.4600 0.4700 0.4800 0.4900 -4.12%
  QoQ % 0.00% 84.00% -45.65% -2.13% -2.08% -2.04% -
  Horiz. % 93.88% 93.88% 51.02% 93.88% 95.92% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.42 8.08 7.06 12.47 10.13 9.79 7.55 -1.15%
  QoQ % -8.17% 14.45% -43.38% 23.10% 3.47% 29.67% -
  Horiz. % 98.28% 107.02% 93.51% 165.17% 134.17% 129.67% 100.00%
EPS 0.38 1.03 -0.08 0.09 -1.12 0.01 0.11 128.35%
  QoQ % -63.11% 1,387.50% -188.89% 108.04% -11,300.00% -90.91% -
  Horiz. % 345.45% 936.36% -72.73% 81.82% -1,018.18% 9.09% 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 0.4601 0.7601 0.4457 0.9088 1.0831 1.4243 2.4287 -66.98%
  QoQ % -39.47% 70.54% -50.96% -16.09% -23.96% -41.36% -
  Horiz. % 18.94% 31.30% 18.35% 37.42% 44.60% 58.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4000 0.2550 0.4600 0.6300 0.6100 0.6850 0.7450 -
P/RPS 5.39 5.21 11.61 9.98 13.87 20.77 48.93 -76.99%
  QoQ % 3.45% -55.12% 16.33% -28.05% -33.22% -57.55% -
  Horiz. % 11.02% 10.65% 23.73% 20.40% 28.35% 42.45% 100.00%
P/EPS 104.75 40.83 -1,068.59 1,458.27 -125.71 16,378.59 3,487.86 -90.32%
  QoQ % 156.55% 103.82% -173.28% 1,260.03% -100.77% 369.59% -
  Horiz. % 3.00% 1.17% -30.64% 41.81% -3.60% 469.59% 100.00%
EY 0.95 2.45 -0.09 0.07 -0.80 0.01 0.03 898.82%
  QoQ % -61.22% 2,822.22% -228.57% 108.75% -8,100.00% -66.67% -
  Horiz. % 3,166.67% 8,166.67% -300.00% 233.33% -2,666.67% 33.33% 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 0.87 0.55 1.84 1.37 1.30 1.43 1.52 -31.04%
  QoQ % 58.18% -70.11% 34.31% 5.38% -9.09% -5.92% -
  Horiz. % 57.24% 36.18% 121.05% 90.13% 85.53% 94.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 03/09/18 31/05/18 28/02/18 29/11/17 30/08/17 26/05/17 -
Price 0.3000 0.2400 0.4400 0.5200 0.6700 0.6850 0.6900 -
P/RPS 4.04 4.91 11.11 8.24 15.24 20.77 45.31 -80.01%
  QoQ % -17.72% -55.81% 34.83% -45.93% -26.62% -54.16% -
  Horiz. % 8.92% 10.84% 24.52% 18.19% 33.63% 45.84% 100.00%
P/EPS 78.56 38.43 -1,022.13 1,203.65 -138.08 16,378.59 3,230.36 -91.59%
  QoQ % 104.42% 103.76% -184.92% 971.70% -100.84% 407.02% -
  Horiz. % 2.43% 1.19% -31.64% 37.26% -4.27% 507.02% 100.00%
EY 1.27 2.60 -0.10 0.08 -0.72 0.01 0.03 1,111.90%
  QoQ % -51.15% 2,700.00% -225.00% 111.11% -7,300.00% -66.67% -
  Horiz. % 4,233.33% 8,666.67% -333.33% 266.67% -2,400.00% 33.33% 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 0.65 0.52 1.76 1.13 1.43 1.43 1.41 -40.30%
  QoQ % 25.00% -70.45% 55.75% -20.98% 0.00% 1.42% -
  Horiz. % 46.10% 36.88% 124.82% 80.14% 101.42% 101.42% 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