Highlights

[PERTAMA] YoY Quarter Result on 2008-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -16.64%    YoY -     -0.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
Revenue 41,528 56,707 495 17,103 16,819 17,760 15,290 18.96%
  YoY % -26.77% 11,355.96% -97.11% 1.69% -5.30% 16.15% -
  Horiz. % 271.60% 370.88% 3.24% 111.86% 110.00% 116.15% 100.00%
PBT -543 9,677 -240 2,757 -3,223 -9,884 -26,050 -48.95%
  YoY % -105.61% 4,132.08% -108.71% 185.54% 67.39% 62.06% -
  Horiz. % 2.08% -37.15% 0.92% -10.58% 12.37% 37.94% 100.00%
Tax -369 -754 -57,464 -222 -257 890 -59 37.50%
  YoY % 51.06% 98.69% -25,784.68% 13.62% -128.88% 1,608.47% -
  Horiz. % 625.42% 1,277.97% 97,396.61% 376.27% 435.59% -1,508.47% 100.00%
NP -912 8,923 -57,704 2,535 -3,480 -8,994 -26,109 -44.16%
  YoY % -110.22% 115.46% -2,376.29% 172.84% 61.31% 65.55% -
  Horiz. % 3.49% -34.18% 221.01% -9.71% 13.33% 34.45% 100.00%
NP to SH -912 8,923 -57,703 2,545 -3,469 -8,986 -26,097 -44.16%
  YoY % -110.22% 115.46% -2,367.31% 173.36% 61.40% 65.57% -
  Horiz. % 3.49% -34.19% 221.11% -9.75% 13.29% 34.43% 100.00%
Tax Rate - % 7.79 % - % 8.05 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.77% 0.00% 100.00% - - -
Total Cost 42,440 47,784 58,199 14,568 20,299 26,754 41,399 0.43%
  YoY % -11.18% -17.90% 299.50% -28.23% -24.13% -35.38% -
  Horiz. % 102.51% 115.42% 140.58% 35.19% 49.03% 64.62% 100.00%
Net Worth 145,919 112,918 -5,568 99,945 79,735 78,277 83,615 10.16%
  YoY % 29.23% 2,127.98% -105.57% 25.35% 1.86% -6.38% -
  Horiz. % 174.51% 135.05% -6.66% 119.53% 95.36% 93.62% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 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
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 145,919 112,918 -5,568 99,945 79,735 78,277 83,615 10.16%
  YoY % 29.23% 2,127.98% -105.57% 25.35% 1.86% -6.38% -
  Horiz. % 174.51% 135.05% -6.66% 119.53% 95.36% 93.62% 100.00%
NOSH 1,823,999 1,613,125 121,839 87,457 72,878 72,938 72,937 74.94%
  YoY % 13.07% 1,223.98% 39.31% 20.00% -0.08% 0.00% -
  Horiz. % 2,500.77% 2,211.66% 167.05% 119.91% 99.92% 100.00% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.20 % 15.74 % -11,657.37 % 14.82 % -20.69 % -50.64 % -170.76 % -53.05%
  YoY % -113.98% 100.14% -78,759.73% 171.63% 59.14% 70.34% -
  Horiz. % 1.29% -9.22% 6,826.76% -8.68% 12.12% 29.66% 100.00%
ROE -0.63 % 7.90 % 0.00 % 2.55 % -4.35 % -11.48 % -31.21 % -49.24%
  YoY % -107.97% 0.00% 0.00% 158.62% 62.11% 63.22% -
  Horiz. % 2.02% -25.31% -0.00% -8.17% 13.94% 36.78% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.28 3.52 0.41 19.56 23.08 24.35 20.96 -31.98%
  YoY % -35.23% 758.54% -97.90% -15.25% -5.22% 16.17% -
  Horiz. % 10.88% 16.79% 1.96% 93.32% 110.11% 116.17% 100.00%
EPS -0.05 0.45 -47.36 2.91 -4.76 -12.32 -35.78 -68.08%
  YoY % -111.11% 100.95% -1,727.49% 161.13% 61.36% 65.57% -
  Horiz. % 0.14% -1.26% 132.36% -8.13% 13.30% 34.43% 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 0.0800 0.0700 -0.0457 1.1428 1.0941 1.0732 1.1464 -37.03%
  YoY % 14.29% 253.17% -104.00% 4.45% 1.95% -6.39% -
  Horiz. % 6.98% 6.11% -3.99% 99.69% 95.44% 93.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.58 13.09 0.11 3.95 3.88 4.10 3.53 18.94%
  YoY % -26.81% 11,800.00% -97.22% 1.80% -5.37% 16.15% -
  Horiz. % 271.39% 370.82% 3.12% 111.90% 109.92% 116.15% 100.00%
EPS -0.21 2.06 -13.32 0.59 -0.80 -2.07 -6.02 -44.18%
  YoY % -110.19% 115.47% -2,357.63% 173.75% 61.35% 65.61% -
  Horiz. % 3.49% -34.22% 221.26% -9.80% 13.29% 34.39% 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 0.3367 0.2606 -0.0128 0.2306 0.1840 0.1806 0.1929 10.16%
  YoY % 29.20% 2,135.94% -105.55% 25.33% 1.88% -6.38% -
  Horiz. % 174.55% 135.10% -6.64% 119.54% 95.39% 93.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/03/08 30/03/07 31/03/06 -
Price 0.0900 0.1200 0.9000 2.0000 1.4000 2.3600 3.0000 -
P/RPS 3.95 3.41 221.53 0.00 6.07 9.69 14.31 -20.04%
  YoY % 15.84% -98.46% 0.00% 0.00% -37.36% -32.29% -
  Horiz. % 27.60% 23.83% 1,548.08% 0.00% 42.42% 67.71% 100.00%
P/EPS -180.00 21.69 -1.90 68.73 -29.41 -19.16 -8.38 70.38%
  YoY % -929.88% 1,241.58% -102.76% 333.70% -53.50% -128.64% -
  Horiz. % 2,147.97% -258.83% 22.67% -820.17% 350.95% 228.64% 100.00%
EY -0.56 4.61 -52.62 1.46 -3.40 -5.22 -11.93 -41.22%
  YoY % -112.15% 108.76% -3,704.11% 142.94% 34.87% 56.24% -
  Horiz. % 4.69% -38.64% 441.07% -12.24% 28.50% 43.76% 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 1.71 0.00 1.75 1.28 2.20 2.62 -13.59%
  YoY % -33.92% 0.00% 0.00% 36.72% -41.82% -16.03% -
  Horiz. % 43.13% 65.27% 0.00% 66.79% 48.85% 83.97% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 31/03/06 CAGR
Date 29/02/12 25/02/11 09/02/10 26/02/09 29/05/08 31/05/07 31/05/06 -
Price 0.1000 0.1400 1.2200 1.9200 2.8000 2.8000 1.9400 -
P/RPS 4.39 3.98 300.29 0.00 12.13 11.50 9.25 -12.14%
  YoY % 10.30% -98.67% 0.00% 0.00% 5.48% 24.32% -
  Horiz. % 47.46% 43.03% 3,246.38% 0.00% 131.14% 124.32% 100.00%
P/EPS -200.00 25.31 -2.58 65.98 -58.82 -22.73 -5.42 87.17%
  YoY % -890.20% 1,081.01% -103.91% 212.17% -158.78% -319.37% -
  Horiz. % 3,690.04% -466.97% 47.60% -1,217.34% 1,085.24% 419.37% 100.00%
EY -0.50 3.95 -38.82 1.52 -1.70 -4.40 -18.44 -46.57%
  YoY % -112.66% 110.18% -2,653.95% 189.41% 61.36% 76.14% -
  Horiz. % 2.71% -21.42% 210.52% -8.24% 9.22% 23.86% 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 1.25 2.00 0.00 1.68 2.56 2.61 1.69 -5.10%
  YoY % -37.50% 0.00% 0.00% -34.38% -1.92% 54.44% -
  Horiz. % 73.96% 118.34% 0.00% 99.41% 151.48% 154.44% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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