Highlights

[SINOTOP] YoY Quarter Result on 2015-06-30 [#2]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -108.48%    YoY -     -106.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,163 49,244 41,704 38,273 43,028 41,570 42,442 -5.60%
  YoY % -40.78% 18.08% 8.96% -11.05% 3.51% -2.05% -
  Horiz. % 68.71% 116.03% 98.26% 90.18% 101.38% 97.95% 100.00%
PBT -560 719 -272 -22 1,480 1,947 1,015 -
  YoY % -177.89% 364.34% -1,136.36% -101.49% -23.99% 91.82% -
  Horiz. % -55.17% 70.84% -26.80% -2.17% 145.81% 191.82% 100.00%
Tax -184 -382 0 -44 -401 -531 -87 12.20%
  YoY % 51.83% 0.00% 0.00% 89.03% 24.48% -510.34% -
  Horiz. % 211.49% 439.08% -0.00% 50.57% 460.92% 610.34% 100.00%
NP -744 337 -272 -66 1,079 1,416 928 -
  YoY % -320.77% 223.90% -312.12% -106.12% -23.80% 52.59% -
  Horiz. % -80.17% 36.31% -29.31% -7.11% 116.27% 152.59% 100.00%
NP to SH -744 337 -272 -66 1,079 1,416 928 -
  YoY % -320.77% 223.90% -312.12% -106.12% -23.80% 52.59% -
  Horiz. % -80.17% 36.31% -29.31% -7.11% 116.27% 152.59% 100.00%
Tax Rate - % 53.13 % - % - % 27.09 % 27.27 % 8.57 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.66% 218.20% -
  Horiz. % 0.00% 619.95% 0.00% 0.00% 316.10% 318.20% 100.00%
Total Cost 29,907 48,907 41,976 38,339 41,949 40,154 41,514 -4.91%
  YoY % -38.85% 16.51% 9.49% -8.61% 4.47% -3.28% -
  Horiz. % 72.04% 117.81% 101.11% 92.35% 101.05% 96.72% 100.00%
Net Worth 181,653 358,828 0 213,950 194,220 182,057 148,479 3.15%
  YoY % -49.38% 0.00% 0.00% 10.16% 6.68% 22.61% -
  Horiz. % 122.34% 241.67% 0.00% 144.09% 130.81% 122.61% 100.00%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 181,653 358,828 0 213,950 194,220 182,057 148,479 3.15%
  YoY % -49.38% 0.00% 0.00% 10.16% 6.68% 22.61% -
  Horiz. % 122.34% 241.67% 0.00% 144.09% 130.81% 122.61% 100.00%
NOSH 394,899 780,061 2,046,666 1,945,000 2,157,999 2,022,857 1,855,999 -21.17%
  YoY % -49.38% -61.89% 5.23% -9.87% 6.68% 8.99% -
  Horiz. % 21.28% 42.03% 110.27% 104.80% 116.27% 108.99% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.55 % 0.68 % -0.65 % -0.17 % 2.51 % 3.41 % 2.19 % -
  YoY % -475.00% 204.62% -282.35% -106.77% -26.39% 55.71% -
  Horiz. % -116.44% 31.05% -29.68% -7.76% 114.61% 155.71% 100.00%
ROE -0.41 % 0.09 % - % -0.03 % 0.56 % 0.78 % 0.63 % -
  YoY % -555.56% 0.00% 0.00% -105.36% -28.21% 23.81% -
  Horiz. % -65.08% 14.29% 0.00% -4.76% 88.89% 123.81% 100.00%
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.38 6.31 2.04 1.97 1.99 2.06 2.29 19.70%
  YoY % 16.96% 209.31% 3.55% -1.01% -3.40% -10.04% -
  Horiz. % 322.27% 275.55% 89.08% 86.03% 86.90% 89.96% 100.00%
EPS -0.19 0.04 0.00 0.00 0.05 0.07 0.05 -
  YoY % -575.00% 0.00% 0.00% 0.00% -28.57% 40.00% -
  Horiz. % -380.00% 80.00% 0.00% 0.00% 100.00% 140.00% 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 0.4600 0.4600 0.0000 0.1100 0.0900 0.0900 0.0800 30.84%
  YoY % 0.00% 0.00% 0.00% 22.22% 0.00% 12.50% -
  Horiz. % 575.00% 575.00% 0.00% 137.50% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.39 12.47 10.56 9.69 10.90 10.53 10.75 -5.60%
  YoY % -40.74% 18.09% 8.98% -11.10% 3.51% -2.05% -
  Horiz. % 68.74% 116.00% 98.23% 90.14% 101.40% 97.95% 100.00%
EPS -0.19 0.09 -0.07 -0.02 0.27 0.36 0.24 -
  YoY % -311.11% 228.57% -250.00% -107.41% -25.00% 50.00% -
  Horiz. % -79.17% 37.50% -29.17% -8.33% 112.50% 150.00% 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 0.4601 0.9088 0.0000 0.5419 0.4919 0.4611 0.3761 3.15%
  YoY % -49.37% 0.00% 0.00% 10.16% 6.68% 22.60% -
  Horiz. % 122.33% 241.64% 0.00% 144.08% 130.79% 122.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2900 0.6300 0.0450 0.0600 0.0650 0.0700 0.0800 -
P/RPS 3.93 9.98 2.21 3.05 3.26 3.41 3.50 1.80%
  YoY % -60.62% 351.58% -27.54% -6.44% -4.40% -2.57% -
  Horiz. % 112.29% 285.14% 63.14% 87.14% 93.14% 97.43% 100.00%
P/EPS -153.93 1,458.27 -338.60 -1,768.18 130.00 100.00 160.00 -
  YoY % -110.56% 530.68% 80.85% -1,460.14% 30.00% -37.50% -
  Horiz. % -96.21% 911.42% -211.62% -1,105.11% 81.25% 62.50% 100.00%
EY -0.65 0.07 -0.30 -0.06 0.77 1.00 0.63 -
  YoY % -1,028.57% 123.33% -400.00% -107.79% -23.00% 58.73% -
  Horiz. % -103.17% 11.11% -47.62% -9.52% 122.22% 158.73% 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 0.63 1.37 0.00 0.55 0.72 0.78 1.00 -6.85%
  YoY % -54.01% 0.00% 0.00% -23.61% -7.69% -22.00% -
  Horiz. % 63.00% 137.00% 0.00% 55.00% 72.00% 78.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/19 28/02/18 30/08/16 14/08/15 29/08/14 21/08/13 29/08/12 -
Price 0.2750 0.5200 0.0500 0.0500 0.0700 0.0700 0.0800 -
P/RPS 3.72 8.24 2.45 2.54 3.51 3.41 3.50 0.94%
  YoY % -54.85% 236.33% -3.54% -27.64% 2.93% -2.57% -
  Horiz. % 106.29% 235.43% 70.00% 72.57% 100.29% 97.43% 100.00%
P/EPS -145.96 1,203.65 -376.23 -1,473.49 140.00 100.00 160.00 -
  YoY % -112.13% 419.92% 74.47% -1,152.49% 40.00% -37.50% -
  Horiz. % -91.23% 752.28% -235.14% -920.93% 87.50% 62.50% 100.00%
EY -0.69 0.08 -0.27 -0.07 0.71 1.00 0.63 -
  YoY % -962.50% 129.63% -285.71% -109.86% -29.00% 58.73% -
  Horiz. % -109.52% 12.70% -42.86% -11.11% 112.70% 158.73% 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 0.60 1.13 0.00 0.45 0.78 0.78 1.00 -7.55%
  YoY % -46.90% 0.00% 0.00% -42.31% 0.00% -22.00% -
  Horiz. % 60.00% 113.00% 0.00% 45.00% 78.00% 78.00% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. TOP 10 REASONS WHY YOU MUST HAVE MUIPROP (3913) IN YOUR STOCK PORTFOLIO, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers