Highlights

[SINOTOP] YoY Quarter Result on 2009-12-31 [#4]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 09-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -4,833.63%    YoY -     -2,367.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Revenue 47,686 41,528 56,707 495 17,103 16,819 17,760 18.71%
  YoY % 14.83% -26.77% 11,355.96% -97.11% 1.69% -5.30% -
  Horiz. % 268.50% 233.83% 319.30% 2.79% 96.30% 94.70% 100.00%
PBT 1,269 -543 9,677 -240 2,757 -3,223 -9,884 -
  YoY % 333.70% -105.61% 4,132.08% -108.71% 185.54% 67.39% -
  Horiz. % -12.84% 5.49% -97.91% 2.43% -27.89% 32.61% 100.00%
Tax -447 -369 -754 -57,464 -222 -257 890 -
  YoY % -21.14% 51.06% 98.69% -25,784.68% 13.62% -128.88% -
  Horiz. % -50.22% -41.46% -84.72% -6,456.63% -24.94% -28.88% 100.00%
NP 822 -912 8,923 -57,704 2,535 -3,480 -8,994 -
  YoY % 190.13% -110.22% 115.46% -2,376.29% 172.84% 61.31% -
  Horiz. % -9.14% 10.14% -99.21% 641.58% -28.19% 38.69% 100.00%
NP to SH 822 -912 8,923 -57,703 2,545 -3,469 -8,986 -
  YoY % 190.13% -110.22% 115.46% -2,367.31% 173.36% 61.40% -
  Horiz. % -9.15% 10.15% -99.30% 642.14% -28.32% 38.60% 100.00%
Tax Rate 35.22 % - % 7.79 % - % 8.05 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 437.52% 0.00% 96.77% 0.00% 100.00% - -
Total Cost 46,864 42,440 47,784 58,199 14,568 20,299 26,754 10.22%
  YoY % 10.42% -11.18% -17.90% 299.50% -28.23% -24.13% -
  Horiz. % 175.17% 158.63% 178.61% 217.53% 54.45% 75.87% 100.00%
Net Worth 164,399 145,919 112,918 -5,568 99,945 79,735 78,277 13.75%
  YoY % 12.66% 29.23% 2,127.98% -105.57% 25.35% 1.86% -
  Horiz. % 210.02% 186.41% 144.25% -7.11% 127.68% 101.86% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Net Worth 164,399 145,919 112,918 -5,568 99,945 79,735 78,277 13.75%
  YoY % 12.66% 29.23% 2,127.98% -105.57% 25.35% 1.86% -
  Horiz. % 210.02% 186.41% 144.25% -7.11% 127.68% 101.86% 100.00%
NOSH 2,055,000 1,823,999 1,613,125 121,839 87,457 72,878 72,938 78.55%
  YoY % 12.66% 13.07% 1,223.98% 39.31% 20.00% -0.08% -
  Horiz. % 2,817.45% 2,500.74% 2,211.63% 167.04% 119.91% 99.92% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
NP Margin 1.72 % -2.20 % 15.74 % -11,657.37 % 14.82 % -20.69 % -50.64 % -
  YoY % 178.18% -113.98% 100.14% -78,759.73% 171.63% 59.14% -
  Horiz. % -3.40% 4.34% -31.08% 23,020.08% -29.27% 40.86% 100.00%
ROE 0.50 % -0.63 % 7.90 % 0.00 % 2.55 % -4.35 % -11.48 % -
  YoY % 179.37% -107.97% 0.00% 0.00% 158.62% 62.11% -
  Horiz. % -4.36% 5.49% -68.82% -0.00% -22.21% 37.89% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
RPS 2.32 2.28 3.52 0.41 19.56 23.08 24.35 -33.52%
  YoY % 1.75% -35.23% 758.54% -97.90% -15.25% -5.22% -
  Horiz. % 9.53% 9.36% 14.46% 1.68% 80.33% 94.78% 100.00%
EPS 0.04 -0.05 0.45 -47.36 2.91 -4.76 -12.32 -
  YoY % 180.00% -111.11% 100.95% -1,727.49% 161.13% 61.36% -
  Horiz. % -0.32% 0.41% -3.65% 384.42% -23.62% 38.64% 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 0.0800 0.0700 -0.0457 1.1428 1.0941 1.0732 -36.29%
  YoY % 0.00% 14.29% 253.17% -104.00% 4.45% 1.95% -
  Horiz. % 7.45% 7.45% 6.52% -4.26% 106.49% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
RPS 12.08 10.52 14.36 0.13 4.33 4.26 4.50 18.70%
  YoY % 14.83% -26.74% 10,946.15% -97.00% 1.64% -5.33% -
  Horiz. % 268.44% 233.78% 319.11% 2.89% 96.22% 94.67% 100.00%
EPS 0.21 -0.23 2.26 -14.61 0.64 -0.88 -2.28 -
  YoY % 191.30% -110.18% 115.47% -2,382.81% 172.73% 61.40% -
  Horiz. % -9.21% 10.09% -99.12% 640.79% -28.07% 38.60% 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 0.4164 0.3696 0.2860 -0.0141 0.2531 0.2020 0.1983 13.75%
  YoY % 12.66% 29.23% 2,128.37% -105.57% 25.30% 1.87% -
  Horiz. % 209.98% 186.38% 144.23% -7.11% 127.63% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/03/08 30/03/07 -
Price 0.0600 0.0900 0.1200 0.9000 2.0000 1.4000 2.3600 -
P/RPS 2.59 3.95 3.41 221.53 0.00 6.07 9.69 -20.48%
  YoY % -34.43% 15.84% -98.46% 0.00% 0.00% -37.36% -
  Horiz. % 26.73% 40.76% 35.19% 2,286.17% 0.00% 62.64% 100.00%
P/EPS 150.00 -180.00 21.69 -1.90 68.73 -29.41 -19.16 -
  YoY % 183.33% -929.88% 1,241.58% -102.76% 333.70% -53.50% -
  Horiz. % -782.88% 939.46% -113.20% 9.92% -358.72% 153.50% 100.00%
EY 0.67 -0.56 4.61 -52.62 1.46 -3.40 -5.22 -
  YoY % 219.64% -112.15% 108.76% -3,704.11% 142.94% 34.87% -
  Horiz. % -12.84% 10.73% -88.31% 1,008.05% -27.97% 65.13% 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 0.75 1.13 1.71 0.00 1.75 1.28 2.20 -17.04%
  YoY % -33.63% -33.92% 0.00% 0.00% 36.72% -41.82% -
  Horiz. % 34.09% 51.36% 77.73% 0.00% 79.55% 58.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Date 28/02/13 29/02/12 25/02/11 09/02/10 26/02/09 29/05/08 31/05/07 -
Price 0.0700 0.1000 0.1400 1.2200 1.9200 2.8000 2.8000 -
P/RPS 3.02 4.39 3.98 300.29 0.00 12.13 11.50 -20.72%
  YoY % -31.21% 10.30% -98.67% 0.00% 0.00% 5.48% -
  Horiz. % 26.26% 38.17% 34.61% 2,611.22% 0.00% 105.48% 100.00%
P/EPS 175.00 -200.00 25.31 -2.58 65.98 -58.82 -22.73 -
  YoY % 187.50% -890.20% 1,081.01% -103.91% 212.17% -158.78% -
  Horiz. % -769.91% 879.89% -111.35% 11.35% -290.28% 258.78% 100.00%
EY 0.57 -0.50 3.95 -38.82 1.52 -1.70 -4.40 -
  YoY % 214.00% -112.66% 110.18% -2,653.95% 189.41% 61.36% -
  Horiz. % -12.95% 11.36% -89.77% 882.27% -34.55% 38.64% 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 0.88 1.25 2.00 0.00 1.68 2.56 2.61 -17.20%
  YoY % -29.60% -37.50% 0.00% 0.00% -34.38% -1.92% -
  Horiz. % 33.72% 47.89% 76.63% 0.00% 64.37% 98.08% 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.
 


 

291  337  577  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.425+0.015 
 GPACKET-WB 0.32+0.01 
 HSI-H8B 0.185+0.005 
 MESTRON 0.14+0.02 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.37-0.01 
 HSI-H8E 0.185-0.025 
 KNM 0.435-0.005 
 PERDANA 0.395+0.015 
 MYEG 1.33-0.07 
Partners & Brokers