Highlights

[SINOTOP] QoQ Quarter Result on 2017-03-31 [#0]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Mar-2017
Profit Trend QoQ -     -56.00%    YoY -     -31.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 49,244 40,012 38,645 29,798 52,190 46,293 41,704 11.68%
  QoQ % 23.07% 3.54% 29.69% -42.90% 12.74% 11.00% -
  Horiz. % 118.08% 95.94% 92.66% 71.45% 125.14% 111.00% 100.00%
PBT 719 -3,968 339 422 2,411 1,511 -272 -
  QoQ % 118.12% -1,270.50% -19.67% -82.50% 59.56% 655.51% -
  Horiz. % -264.34% 1,458.82% -124.63% -155.15% -886.40% -555.51% 100.00%
Tax -382 -447 -290 -4 -1,461 -770 0 -
  QoQ % 14.54% -54.14% -7,150.00% 99.73% -89.74% 0.00% -
  Horiz. % 49.61% 58.05% 37.66% 0.52% 189.74% 100.00% -
NP 337 -4,415 49 418 950 741 -272 -
  QoQ % 107.63% -9,110.20% -88.28% -56.00% 28.21% 372.43% -
  Horiz. % -123.90% 1,623.16% -18.01% -153.68% -349.26% -272.43% 100.00%
NP to SH 337 -4,415 49 418 950 741 -272 -
  QoQ % 107.63% -9,110.20% -88.28% -56.00% 28.21% 372.43% -
  Horiz. % -123.90% 1,623.16% -18.01% -153.68% -349.26% -272.43% 100.00%
Tax Rate 53.13 % - % 85.55 % 0.95 % 60.60 % 50.96 % - % -
  QoQ % 0.00% 0.00% 8,905.26% -98.43% 18.92% 0.00% -
  Horiz. % 104.26% 0.00% 167.88% 1.86% 118.92% 100.00% -
Total Cost 48,907 44,427 38,596 29,380 51,240 45,552 41,976 10.69%
  QoQ % 10.08% 15.11% 31.37% -42.66% 12.49% 8.52% -
  Horiz. % 116.51% 105.84% 91.95% 69.99% 122.07% 108.52% 100.00%
Net Worth 358,828 427,634 562,371 958,903 217,194 217,194 0 -
  QoQ % -16.09% -23.96% -41.35% 341.49% 0.00% 0.00% -
  Horiz. % 165.21% 196.89% 258.93% 441.49% 100.00% 100.00% -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 358,828 427,634 562,371 958,903 217,194 217,194 0 -
  QoQ % -16.09% -23.96% -41.35% 341.49% 0.00% 0.00% -
  Horiz. % 165.21% 196.89% 258.93% 441.49% 100.00% 100.00% -
NOSH 780,061 909,860 1,171,607 1,956,945 1,974,496 1,974,496 2,046,666 -47.34%
  QoQ % -14.27% -22.34% -40.13% -0.89% 0.00% -3.53% -
  Horiz. % 38.11% 44.46% 57.24% 95.62% 96.47% 96.47% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.68 % -11.03 % 0.13 % 1.40 % 1.82 % 1.60 % -0.65 % -
  QoQ % 106.17% -8,584.62% -90.71% -23.08% 13.75% 346.15% -
  Horiz. % -104.62% 1,696.92% -20.00% -215.38% -280.00% -246.15% 100.00%
ROE 0.09 % -1.03 % 0.01 % 0.04 % 0.44 % 0.34 % - % -
  QoQ % 108.74% -10,400.00% -75.00% -90.91% 29.41% 0.00% -
  Horiz. % 26.47% -302.94% 2.94% 11.76% 129.41% 100.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.31 4.40 3.30 1.52 2.64 2.34 2.04 111.86%
  QoQ % 43.41% 33.33% 117.11% -42.42% 12.82% 14.71% -
  Horiz. % 309.31% 215.69% 161.76% 74.51% 129.41% 114.71% 100.00%
EPS 0.04 -0.49 0.00 0.02 0.04 0.04 0.00 -
  QoQ % 108.16% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 100.00% -1,225.00% 0.00% 50.00% 100.00% 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 0.4700 0.4800 0.4900 0.1100 0.1100 0.0000 -
  QoQ % -2.13% -2.08% -2.04% 345.45% 0.00% 0.00% -
  Horiz. % 418.18% 427.27% 436.36% 445.45% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 394,828
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.47 10.13 9.79 7.55 13.22 11.72 10.56 11.69%
  QoQ % 23.10% 3.47% 29.67% -42.89% 12.80% 10.98% -
  Horiz. % 118.09% 95.93% 92.71% 71.50% 125.19% 110.98% 100.00%
EPS 0.09 -1.12 0.01 0.11 0.24 0.19 -0.07 -
  QoQ % 108.04% -11,300.00% -90.91% -54.17% 26.32% 371.43% -
  Horiz. % -128.57% 1,600.00% -14.29% -157.14% -342.86% -271.43% 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 0.9088 1.0831 1.4243 2.4287 0.5501 0.5501 0.0000 -
  QoQ % -16.09% -23.96% -41.36% 341.50% 0.00% 0.00% -
  Horiz. % 165.21% 196.89% 258.92% 441.50% 100.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.6300 0.6100 0.6850 0.7450 0.1100 0.0550 0.0450 -
P/RPS 9.98 13.87 20.77 48.93 4.16 2.35 2.21 172.46%
  QoQ % -28.05% -33.22% -57.55% 1,076.20% 77.02% 6.33% -
  Horiz. % 451.58% 627.60% 939.82% 2,214.03% 188.24% 106.33% 100.00%
P/EPS 1,458.27 -125.71 16,378.59 3,487.86 228.63 146.56 -338.60 -
  QoQ % 1,260.03% -100.77% 369.59% 1,425.55% 56.00% 143.28% -
  Horiz. % -430.68% 37.13% -4,837.15% -1,030.08% -67.52% -43.28% 100.00%
EY 0.07 -0.80 0.01 0.03 0.44 0.68 -0.30 -
  QoQ % 108.75% -8,100.00% -66.67% -93.18% -35.29% 326.67% -
  Horiz. % -23.33% 266.67% -3.33% -10.00% -146.67% -226.67% 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 1.37 1.30 1.43 1.52 1.00 0.50 0.00 -
  QoQ % 5.38% -9.09% -5.92% 52.00% 100.00% 0.00% -
  Horiz. % 274.00% 260.00% 286.00% 304.00% 200.00% 100.00% -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 26/05/17 28/02/17 28/11/16 30/08/16 -
Price 0.5200 0.6700 0.6850 0.6900 0.1150 0.0950 0.0500 -
P/RPS 8.24 15.24 20.77 45.31 4.35 4.05 2.45 123.98%
  QoQ % -45.93% -26.62% -54.16% 941.61% 7.41% 65.31% -
  Horiz. % 336.33% 622.04% 847.76% 1,849.39% 177.55% 165.31% 100.00%
P/EPS 1,203.65 -138.08 16,378.59 3,230.36 239.02 253.14 -376.23 -
  QoQ % 971.70% -100.84% 407.02% 1,251.50% -5.58% 167.28% -
  Horiz. % -319.92% 36.70% -4,353.34% -858.61% -63.53% -67.28% 100.00%
EY 0.08 -0.72 0.01 0.03 0.42 0.40 -0.27 -
  QoQ % 111.11% -7,300.00% -66.67% -92.86% 5.00% 248.15% -
  Horiz. % -29.63% 266.67% -3.70% -11.11% -155.56% -148.15% 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 1.13 1.43 1.43 1.41 1.05 0.86 0.00 -
  QoQ % -20.98% 0.00% 1.42% 34.29% 22.09% 0.00% -
  Horiz. % 131.40% 166.28% 166.28% 163.95% 122.09% 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 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers