Highlights

[PERTAMA] QoQ Quarter Result on 2007-03-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 31-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Mar-2007  [#4]
Profit Trend QoQ -     -671.63%    YoY -     65.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 17,825 16,144 11,870 17,760 19,894 13,772 10,424 42.86%
  QoQ % 10.41% 36.01% -33.16% -10.73% 44.45% 32.12% -
  Horiz. % 171.00% 154.87% 113.87% 170.38% 190.85% 132.12% 100.00%
PBT 2,760 1,735 1,770 -9,884 1,657 -1,005 -1,817 -
  QoQ % 59.08% -1.98% 117.91% -696.50% 264.88% 44.69% -
  Horiz. % -151.90% -95.49% -97.41% 543.97% -91.19% 55.31% 100.00%
Tax -215 0 -2 890 -84 -242 0 -
  QoQ % 0.00% 0.00% -100.22% 1,159.52% 65.29% 0.00% -
  Horiz. % 88.84% -0.00% 0.83% -367.77% 34.71% 100.00% -
NP 2,545 1,735 1,768 -8,994 1,573 -1,247 -1,817 -
  QoQ % 46.69% -1.87% 119.66% -671.77% 226.14% 31.37% -
  Horiz. % -140.07% -95.49% -97.30% 494.99% -86.57% 68.63% 100.00%
NP to SH 2,547 1,731 1,766 -8,986 1,572 -1,246 -1,814 -
  QoQ % 47.14% -1.98% 119.65% -671.63% 226.16% 31.31% -
  Horiz. % -140.41% -95.42% -97.35% 495.37% -86.66% 68.69% 100.00%
Tax Rate 7.79 % - % 0.11 % - % 5.07 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.65% 0.00% 2.17% 0.00% 100.00% - -
Total Cost 15,280 14,409 10,102 26,754 18,321 15,019 12,241 15.89%
  QoQ % 6.04% 42.64% -62.24% 46.03% 21.99% 22.69% -
  Horiz. % 124.83% 117.71% 82.53% 218.56% 149.67% 122.69% 100.00%
Net Worth 81,912 80,465 79,367 78,277 83,432 82,600 83,327 -1.13%
  QoQ % 1.80% 1.38% 1.39% -6.18% 1.01% -0.87% -
  Horiz. % 98.30% 96.57% 95.25% 93.94% 100.13% 99.13% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 81,912 80,465 79,367 78,277 83,432 82,600 83,327 -1.13%
  QoQ % 1.80% 1.38% 1.39% -6.18% 1.01% -0.87% -
  Horiz. % 98.30% 96.57% 95.25% 93.94% 100.13% 99.13% 100.00%
NOSH 72,979 73,037 72,975 72,938 72,777 72,865 72,851 0.12%
  QoQ % -0.08% 0.09% 0.05% 0.22% -0.12% 0.02% -
  Horiz. % 100.18% 100.26% 100.17% 100.12% 99.90% 100.02% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.28 % 10.75 % 14.89 % -50.64 % 7.91 % -9.05 % -17.43 % -
  QoQ % 32.84% -27.80% 129.40% -740.20% 187.40% 48.08% -
  Horiz. % -81.93% -61.68% -85.43% 290.53% -45.38% 51.92% 100.00%
ROE 3.11 % 2.15 % 2.23 % -11.48 % 1.88 % -1.51 % -2.18 % -
  QoQ % 44.65% -3.59% 119.43% -710.64% 224.50% 30.73% -
  Horiz. % -142.66% -98.62% -102.29% 526.61% -86.24% 69.27% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.42 22.10 16.27 24.35 27.34 18.90 14.31 42.66%
  QoQ % 10.50% 35.83% -33.18% -10.94% 44.66% 32.08% -
  Horiz. % 170.65% 154.44% 113.70% 170.16% 191.06% 132.08% 100.00%
EPS 3.49 2.37 2.42 -12.32 2.16 -1.71 -2.49 -
  QoQ % 47.26% -2.07% 119.64% -670.37% 226.32% 31.33% -
  Horiz. % -140.16% -95.18% -97.19% 494.78% -86.75% 68.67% 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 1.1224 1.1017 1.0876 1.0732 1.1464 1.1336 1.1438 -1.25%
  QoQ % 1.88% 1.30% 1.34% -6.39% 1.13% -0.89% -
  Horiz. % 98.13% 96.32% 95.09% 93.83% 100.23% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.11 3.73 2.74 4.10 4.59 3.18 2.41 42.60%
  QoQ % 10.19% 36.13% -33.17% -10.68% 44.34% 31.95% -
  Horiz. % 170.54% 154.77% 113.69% 170.12% 190.46% 131.95% 100.00%
EPS 0.59 0.40 0.41 -2.07 0.36 -0.29 -0.42 -
  QoQ % 47.50% -2.44% 119.81% -675.00% 224.14% 30.95% -
  Horiz. % -140.48% -95.24% -97.62% 492.86% -85.71% 69.05% 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 0.1890 0.1857 0.1831 0.1806 0.1925 0.1906 0.1923 -1.14%
  QoQ % 1.78% 1.42% 1.38% -6.18% 1.00% -0.88% -
  Horiz. % 98.28% 96.57% 95.22% 93.92% 100.10% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.3600 2.7200 2.3000 2.3600 2.0000 1.9400 2.4000 -
P/RPS 9.66 12.31 14.14 9.69 7.32 10.26 16.77 -30.70%
  QoQ % -21.53% -12.94% 45.92% 32.38% -28.65% -38.82% -
  Horiz. % 57.60% 73.40% 84.32% 57.78% 43.65% 61.18% 100.00%
P/EPS 67.62 114.77 95.04 -19.16 92.59 -113.45 -96.39 -
  QoQ % -41.08% 20.76% 596.03% -120.69% 181.61% -17.70% -
  Horiz. % -70.15% -119.07% -98.60% 19.88% -96.06% 117.70% 100.00%
EY 1.48 0.87 1.05 -5.22 1.08 -0.88 -1.04 -
  QoQ % 70.11% -17.14% 120.11% -583.33% 222.73% 15.38% -
  Horiz. % -142.31% -83.65% -100.96% 501.92% -103.85% 84.62% 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 2.10 2.47 2.11 2.20 1.74 1.71 2.10 -
  QoQ % -14.98% 17.06% -4.09% 26.44% 1.75% -18.57% -
  Horiz. % 100.00% 117.62% 100.48% 104.76% 82.86% 81.43% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 30/08/07 31/05/07 12/02/07 23/11/06 28/08/06 -
Price 2.0400 2.6000 3.0000 2.8000 2.2800 2.0200 2.1600 -
P/RPS 8.35 11.76 18.44 11.50 8.34 10.69 15.10 -32.56%
  QoQ % -29.00% -36.23% 60.35% 37.89% -21.98% -29.21% -
  Horiz. % 55.30% 77.88% 122.12% 76.16% 55.23% 70.79% 100.00%
P/EPS 58.45 109.70 123.97 -22.73 105.56 -118.13 -86.75 -
  QoQ % -46.72% -11.51% 645.40% -121.53% 189.36% -36.17% -
  Horiz. % -67.38% -126.46% -142.90% 26.20% -121.68% 136.17% 100.00%
EY 1.71 0.91 0.81 -4.40 0.95 -0.85 -1.15 -
  QoQ % 87.91% 12.35% 118.41% -563.16% 211.76% 26.09% -
  Horiz. % -148.70% -79.13% -70.43% 382.61% -82.61% 73.91% 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 1.82 2.36 2.76 2.61 1.99 1.78 1.89 -2.48%
  QoQ % -22.88% -14.49% 5.75% 31.16% 11.80% -5.82% -
  Horiz. % 96.30% 124.87% 146.03% 138.10% 105.29% 94.18% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

260  345  588  1298 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 PNEPCB 0.39+0.01 
 JAKS 0.69+0.02 
 SAMAIDEN 1.78+0.10 
 HSI-HDT 0.09-0.025 
 DNEX 0.225+0.005 
 ISTONE 0.235-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS