Highlights

[SINOTOP] YoY Quarter Result on 2010-06-30 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 03-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -383.93%    YoY -     -271.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
Revenue 41,570 42,442 36,015 2 12,080 21,224 16,144 17.87%
  YoY % -2.05% 17.85% 1,800,650.00% -99.98% -43.08% 31.47% -
  Horiz. % 257.50% 262.90% 223.09% 0.01% 74.83% 131.47% 100.00%
PBT 1,947 1,015 2,729 -813 473 3,600 1,735 2.02%
  YoY % 91.82% -62.81% 435.67% -271.88% -86.86% 107.49% -
  Horiz. % 112.22% 58.50% 157.29% -46.86% 27.26% 207.49% 100.00%
Tax -531 -87 -278 0 0 -532 0 -
  YoY % -510.34% 68.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.81% 16.35% 52.26% -0.00% -0.00% 100.00% -
NP 1,416 928 2,451 -813 473 3,068 1,735 -3.47%
  YoY % 52.59% -62.14% 401.48% -271.88% -84.58% 76.83% -
  Horiz. % 81.61% 53.49% 141.27% -46.86% 27.26% 176.83% 100.00%
NP to SH 1,416 928 2,451 -813 473 3,053 1,731 -3.43%
  YoY % 52.59% -62.14% 401.48% -271.88% -84.51% 76.37% -
  Horiz. % 81.80% 53.61% 141.59% -46.97% 27.33% 176.37% 100.00%
Tax Rate 27.27 % 8.57 % 10.19 % - % - % 14.78 % - % -
  YoY % 218.20% -15.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.51% 57.98% 68.94% 0.00% 0.00% 100.00% -
Total Cost 40,154 41,514 33,564 815 11,607 18,156 14,409 19.50%
  YoY % -3.28% 23.69% 4,018.28% -92.98% -36.07% 26.00% -
  Horiz. % 278.67% 288.11% 232.94% 5.66% 80.55% 126.00% 100.00%
Net Worth 182,057 148,479 163,399 -2,359 134,232 81,767 80,465 15.25%
  YoY % 22.61% -9.13% 7,025.98% -101.76% 64.16% 1.62% -
  Horiz. % 226.25% 184.53% 203.07% -2.93% 166.82% 101.62% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
Net Worth 182,057 148,479 163,399 -2,359 134,232 81,767 80,465 15.25%
  YoY % 22.61% -9.13% 7,025.98% -101.76% 64.16% 1.62% -
  Horiz. % 226.25% 184.53% 203.07% -2.93% 166.82% 101.62% 100.00%
NOSH 2,022,857 1,855,999 2,042,500 30,679 124,473 72,863 73,037 78.12%
  YoY % 8.99% -9.13% 6,557.60% -75.35% 70.83% -0.24% -
  Horiz. % 2,769.60% 2,541.14% 2,796.49% 42.00% 170.42% 99.76% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
NP Margin 3.41 % 2.19 % 6.81 % -40,650.00 % 3.92 % 14.46 % 10.75 % -18.09%
  YoY % 55.71% -67.84% 100.02% -1,037,089.88% -72.89% 34.51% -
  Horiz. % 31.72% 20.37% 63.35% -378,139.53% 36.47% 134.51% 100.00%
ROE 0.78 % 0.63 % 1.50 % 0.00 % 0.35 % 3.73 % 2.15 % -16.16%
  YoY % 23.81% -58.00% 0.00% 0.00% -90.62% 73.49% -
  Horiz. % 36.28% 29.30% 69.77% 0.00% 16.28% 173.49% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
RPS 2.06 2.29 1.76 0.01 9.70 29.13 22.10 -33.80%
  YoY % -10.04% 30.11% 17,500.00% -99.90% -66.70% 31.81% -
  Horiz. % 9.32% 10.36% 7.96% 0.05% 43.89% 131.81% 100.00%
EPS 0.07 0.05 0.12 -2.65 0.38 4.19 2.37 -45.78%
  YoY % 40.00% -58.33% 104.53% -797.37% -90.93% 76.79% -
  Horiz. % 2.95% 2.11% 5.06% -111.81% 16.03% 176.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.0800 0.0800 -0.0769 1.0784 1.1222 1.1017 -35.30%
  YoY % 12.50% 0.00% 204.03% -107.13% -3.90% 1.86% -
  Horiz. % 8.17% 7.26% 7.26% -6.98% 97.89% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
RPS 10.53 10.75 9.12 0.00 3.06 5.38 4.09 17.86%
  YoY % -2.05% 17.87% 0.00% 0.00% -43.12% 31.54% -
  Horiz. % 257.46% 262.84% 222.98% 0.00% 74.82% 131.54% 100.00%
EPS 0.36 0.24 0.62 -0.21 0.12 0.77 0.44 -3.43%
  YoY % 50.00% -61.29% 395.24% -275.00% -84.42% 75.00% -
  Horiz. % 81.82% 54.55% 140.91% -47.73% 27.27% 175.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4611 0.3761 0.4139 -0.0060 0.3400 0.2071 0.2038 15.25%
  YoY % 22.60% -9.13% 6,998.33% -101.76% 64.17% 1.62% -
  Horiz. % 226.25% 184.54% 203.09% -2.94% 166.83% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/09/08 28/09/07 -
Price 0.0700 0.0800 0.1200 0.6400 2.5600 2.0200 2.7200 -
P/RPS 3.41 3.50 6.81 9,817.36 0.00 6.93 12.31 -20.00%
  YoY % -2.57% -48.60% -99.93% 0.00% 0.00% -43.70% -
  Horiz. % 27.70% 28.43% 55.32% 79,751.10% 0.00% 56.30% 100.00%
P/EPS 100.00 160.00 100.00 -24.15 673.68 48.21 114.77 -2.37%
  YoY % -37.50% 60.00% 514.08% -103.58% 1,297.39% -57.99% -
  Horiz. % 87.13% 139.41% 87.13% -21.04% 586.98% 42.01% 100.00%
EY 1.00 0.63 1.00 -4.14 0.15 2.07 0.87 2.45%
  YoY % 58.73% -37.00% 124.15% -2,860.00% -92.75% 137.93% -
  Horiz. % 114.94% 72.41% 114.94% -475.86% 17.24% 237.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 1.00 1.50 0.00 2.37 1.80 2.47 -18.16%
  YoY % -22.00% -33.33% 0.00% 0.00% 31.67% -27.13% -
  Horiz. % 31.58% 40.49% 60.73% 0.00% 95.95% 72.87% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/09/08 30/09/07 CAGR
Date 21/08/13 29/08/12 19/08/11 03/08/10 26/08/09 27/11/08 22/11/07 -
Price 0.0700 0.0800 0.1000 0.2400 3.4200 1.7000 2.6000 -
P/RPS 3.41 3.50 5.67 3,681.51 0.00 5.84 11.76 -19.36%
  YoY % -2.57% -38.27% -99.85% 0.00% 0.00% -50.34% -
  Horiz. % 29.00% 29.76% 48.21% 31,305.36% 0.00% 49.66% 100.00%
P/EPS 100.00 160.00 83.33 -9.06 900.00 40.57 109.70 -1.60%
  YoY % -37.50% 92.01% 1,019.76% -101.01% 2,118.39% -63.02% -
  Horiz. % 91.16% 145.85% 75.96% -8.26% 820.42% 36.98% 100.00%
EY 1.00 0.63 1.20 -11.04 0.11 2.46 0.91 1.65%
  YoY % 58.73% -47.50% 110.87% -10,136.36% -95.53% 170.33% -
  Horiz. % 109.89% 69.23% 131.87% -1,213.19% 12.09% 270.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 1.00 1.25 0.00 3.17 1.51 2.36 -17.50%
  YoY % -22.00% -20.00% 0.00% 0.00% 109.93% -36.02% -
  Horiz. % 33.05% 42.37% 52.97% 0.00% 134.32% 63.98% 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