Highlights

[SINOTOP] YoY Quarter Result on 2014-06-30 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -19.18%    YoY -     -23.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 49,244 41,704 38,273 43,028 41,570 42,442 36,015 4.92%
  YoY % 18.08% 8.96% -11.05% 3.51% -2.05% 17.85% -
  Horiz. % 136.73% 115.80% 106.27% 119.47% 115.42% 117.85% 100.00%
PBT 719 -272 -22 1,480 1,947 1,015 2,729 -18.53%
  YoY % 364.34% -1,136.36% -101.49% -23.99% 91.82% -62.81% -
  Horiz. % 26.35% -9.97% -0.81% 54.23% 71.34% 37.19% 100.00%
Tax -382 0 -44 -401 -531 -87 -278 5.00%
  YoY % 0.00% 0.00% 89.03% 24.48% -510.34% 68.71% -
  Horiz. % 137.41% -0.00% 15.83% 144.24% 191.01% 31.29% 100.00%
NP 337 -272 -66 1,079 1,416 928 2,451 -26.27%
  YoY % 223.90% -312.12% -106.12% -23.80% 52.59% -62.14% -
  Horiz. % 13.75% -11.10% -2.69% 44.02% 57.77% 37.86% 100.00%
NP to SH 337 -272 -66 1,079 1,416 928 2,451 -26.27%
  YoY % 223.90% -312.12% -106.12% -23.80% 52.59% -62.14% -
  Horiz. % 13.75% -11.10% -2.69% 44.02% 57.77% 37.86% 100.00%
Tax Rate 53.13 % - % - % 27.09 % 27.27 % 8.57 % 10.19 % 28.88%
  YoY % 0.00% 0.00% 0.00% -0.66% 218.20% -15.90% -
  Horiz. % 521.39% 0.00% 0.00% 265.85% 267.62% 84.10% 100.00%
Total Cost 48,907 41,976 38,339 41,949 40,154 41,514 33,564 5.95%
  YoY % 16.51% 9.49% -8.61% 4.47% -3.28% 23.69% -
  Horiz. % 145.71% 125.06% 114.23% 124.98% 119.63% 123.69% 100.00%
Net Worth 358,828 0 213,950 194,220 182,057 148,479 163,399 12.84%
  YoY % 0.00% 0.00% 10.16% 6.68% 22.61% -9.13% -
  Horiz. % 219.60% 0.00% 130.94% 118.86% 111.42% 90.87% 100.00%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 358,828 0 213,950 194,220 182,057 148,479 163,399 12.84%
  YoY % 0.00% 0.00% 10.16% 6.68% 22.61% -9.13% -
  Horiz. % 219.60% 0.00% 130.94% 118.86% 111.42% 90.87% 100.00%
NOSH 780,061 2,046,666 1,945,000 2,157,999 2,022,857 1,855,999 2,042,500 -13.75%
  YoY % -61.89% 5.23% -9.87% 6.68% 8.99% -9.13% -
  Horiz. % 38.19% 100.20% 95.23% 105.65% 99.04% 90.87% 100.00%
Ratio Analysis
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.68 % -0.65 % -0.17 % 2.51 % 3.41 % 2.19 % 6.81 % -29.81%
  YoY % 204.62% -282.35% -106.77% -26.39% 55.71% -67.84% -
  Horiz. % 9.99% -9.54% -2.50% 36.86% 50.07% 32.16% 100.00%
ROE 0.09 % - % -0.03 % 0.56 % 0.78 % 0.63 % 1.50 % -35.09%
  YoY % 0.00% 0.00% -105.36% -28.21% 23.81% -58.00% -
  Horiz. % 6.00% 0.00% -2.00% 37.33% 52.00% 42.00% 100.00%
Per Share
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.31 2.04 1.97 1.99 2.06 2.29 1.76 21.67%
  YoY % 209.31% 3.55% -1.01% -3.40% -10.04% 30.11% -
  Horiz. % 358.52% 115.91% 111.93% 113.07% 117.05% 130.11% 100.00%
EPS 0.04 0.00 0.00 0.05 0.07 0.05 0.12 -15.53%
  YoY % 0.00% 0.00% 0.00% -28.57% 40.00% -58.33% -
  Horiz. % 33.33% 0.00% 0.00% 41.67% 58.33% 41.67% 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 0.4600 0.0000 0.1100 0.0900 0.0900 0.0800 0.0800 30.83%
  YoY % 0.00% 0.00% 22.22% 0.00% 12.50% 0.00% -
  Horiz. % 575.00% 0.00% 137.50% 112.50% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.47 10.56 9.69 10.90 10.53 10.75 9.12 4.92%
  YoY % 18.09% 8.98% -11.10% 3.51% -2.05% 17.87% -
  Horiz. % 136.73% 115.79% 106.25% 119.52% 115.46% 117.87% 100.00%
EPS 0.09 -0.07 -0.02 0.27 0.36 0.24 0.62 -25.66%
  YoY % 228.57% -250.00% -107.41% -25.00% 50.00% -61.29% -
  Horiz. % 14.52% -11.29% -3.23% 43.55% 58.06% 38.71% 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 0.9088 0.0000 0.5419 0.4919 0.4611 0.3761 0.4139 12.84%
  YoY % 0.00% 0.00% 10.16% 6.68% 22.60% -9.13% -
  Horiz. % 219.57% 0.00% 130.93% 118.85% 111.40% 90.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.6300 0.0450 0.0600 0.0650 0.0700 0.0800 0.1200 -
P/RPS 9.98 2.21 3.05 3.26 3.41 3.50 6.81 6.05%
  YoY % 351.58% -27.54% -6.44% -4.40% -2.57% -48.60% -
  Horiz. % 146.55% 32.45% 44.79% 47.87% 50.07% 51.40% 100.00%
P/EPS 1,458.27 -338.60 -1,768.18 130.00 100.00 160.00 100.00 50.93%
  YoY % 530.68% 80.85% -1,460.14% 30.00% -37.50% 60.00% -
  Horiz. % 1,458.27% -338.60% -1,768.18% 130.00% 100.00% 160.00% 100.00%
EY 0.07 -0.30 -0.06 0.77 1.00 0.63 1.00 -33.54%
  YoY % 123.33% -400.00% -107.79% -23.00% 58.73% -37.00% -
  Horiz. % 7.00% -30.00% -6.00% 77.00% 100.00% 63.00% 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 1.37 0.00 0.55 0.72 0.78 1.00 1.50 -1.38%
  YoY % 0.00% 0.00% -23.61% -7.69% -22.00% -33.33% -
  Horiz. % 91.33% 0.00% 36.67% 48.00% 52.00% 66.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/02/18 30/08/16 14/08/15 29/08/14 21/08/13 29/08/12 19/08/11 -
Price 0.5200 0.0500 0.0500 0.0700 0.0700 0.0800 0.1000 -
P/RPS 8.24 2.45 2.54 3.51 3.41 3.50 5.67 5.91%
  YoY % 236.33% -3.54% -27.64% 2.93% -2.57% -38.27% -
  Horiz. % 145.33% 43.21% 44.80% 61.90% 60.14% 61.73% 100.00%
P/EPS 1,203.65 -376.23 -1,473.49 140.00 100.00 160.00 83.33 50.71%
  YoY % 419.92% 74.47% -1,152.49% 40.00% -37.50% 92.01% -
  Horiz. % 1,444.44% -451.49% -1,768.26% 168.01% 120.00% 192.01% 100.00%
EY 0.08 -0.27 -0.07 0.71 1.00 0.63 1.20 -34.03%
  YoY % 129.63% -285.71% -109.86% -29.00% 58.73% -47.50% -
  Horiz. % 6.67% -22.50% -5.83% 59.17% 83.33% 52.50% 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 1.13 0.00 0.45 0.78 0.78 1.00 1.25 -1.54%
  YoY % 0.00% 0.00% -42.31% 0.00% -22.00% -20.00% -
  Horiz. % 90.40% 0.00% 36.00% 62.40% 62.40% 80.00% 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. 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
3. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
6. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
7. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers