Highlights

[SINOTOP] YoY Quarter Result on 2011-12-31 [#4]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -120.51%    YoY -     -110.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 42,718 51,052 47,686 41,528 56,707 495 17,103 16.47%
  YoY % -16.32% 7.06% 14.83% -26.77% 11,355.96% -97.11% -
  Horiz. % 249.77% 298.50% 278.82% 242.81% 331.56% 2.89% 100.00%
PBT 1,183 73 1,269 -543 9,677 -240 2,757 -13.15%
  YoY % 1,520.55% -94.25% 333.70% -105.61% 4,132.08% -108.71% -
  Horiz. % 42.91% 2.65% 46.03% -19.70% 351.00% -8.71% 100.00%
Tax -238 -521 -447 -369 -754 -57,464 -222 1.17%
  YoY % 54.32% -16.55% -21.14% 51.06% 98.69% -25,784.68% -
  Horiz. % 107.21% 234.68% 201.35% 166.22% 339.64% 25,884.68% 100.00%
NP 945 -448 822 -912 8,923 -57,704 2,535 -15.16%
  YoY % 310.94% -154.50% 190.13% -110.22% 115.46% -2,376.29% -
  Horiz. % 37.28% -17.67% 32.43% -35.98% 351.99% -2,276.29% 100.00%
NP to SH 945 -448 822 -912 8,923 -57,703 2,545 -15.21%
  YoY % 310.94% -154.50% 190.13% -110.22% 115.46% -2,367.31% -
  Horiz. % 37.13% -17.60% 32.30% -35.83% 350.61% -2,267.31% 100.00%
Tax Rate 20.12 % 713.70 % 35.22 % - % 7.79 % - % 8.05 % 16.49%
  YoY % -97.18% 1,926.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.94% 8,865.84% 437.52% 0.00% 96.77% 0.00% 100.00%
Total Cost 41,773 51,500 46,864 42,440 47,784 58,199 14,568 19.18%
  YoY % -18.89% 9.89% 10.42% -11.18% -17.90% 299.50% -
  Horiz. % 286.74% 353.51% 321.69% 291.32% 328.01% 399.50% 100.00%
Net Worth 188,999 201,600 164,399 145,919 112,918 -5,568 99,945 11.20%
  YoY % -6.25% 22.63% 12.66% 29.23% 2,127.98% -105.57% -
  Horiz. % 189.10% 201.71% 164.49% 146.00% 112.98% -5.57% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 188,999 201,600 164,399 145,919 112,918 -5,568 99,945 11.20%
  YoY % -6.25% 22.63% 12.66% 29.23% 2,127.98% -105.57% -
  Horiz. % 189.10% 201.71% 164.49% 146.00% 112.98% -5.57% 100.00%
NOSH 1,889,999 2,240,000 2,055,000 1,823,999 1,613,125 121,839 87,457 66.86%
  YoY % -15.63% 9.00% 12.66% 13.07% 1,223.98% 39.31% -
  Horiz. % 2,161.06% 2,561.26% 2,349.73% 2,085.60% 1,844.48% 139.31% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.21 % -0.88 % 1.72 % -2.20 % 15.74 % -11,657.37 % 14.82 % -27.17%
  YoY % 351.14% -151.16% 178.18% -113.98% 100.14% -78,759.73% -
  Horiz. % 14.91% -5.94% 11.61% -14.84% 106.21% -78,659.72% 100.00%
ROE 0.50 % -0.22 % 0.50 % -0.63 % 7.90 % 0.00 % 2.55 % -23.77%
  YoY % 327.27% -144.00% 179.37% -107.97% 0.00% 0.00% -
  Horiz. % 19.61% -8.63% 19.61% -24.71% 309.80% 0.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.26 2.28 2.32 2.28 3.52 0.41 19.56 -30.20%
  YoY % -0.88% -1.72% 1.75% -35.23% 758.54% -97.90% -
  Horiz. % 11.55% 11.66% 11.86% 11.66% 18.00% 2.10% 100.00%
EPS 0.05 -0.02 0.04 -0.05 0.45 -47.36 2.91 -49.19%
  YoY % 350.00% -150.00% 180.00% -111.11% 100.95% -1,727.49% -
  Horiz. % 1.72% -0.69% 1.37% -1.72% 15.46% -1,627.49% 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 0.1000 0.0900 0.0800 0.0800 0.0700 -0.0457 1.1428 -33.36%
  YoY % 11.11% 12.50% 0.00% 14.29% 253.17% -104.00% -
  Horiz. % 8.75% 7.88% 7.00% 7.00% 6.13% -4.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.82 12.93 12.08 10.52 14.36 0.13 4.33 16.48%
  YoY % -16.32% 7.04% 14.83% -26.74% 10,946.15% -97.00% -
  Horiz. % 249.88% 298.61% 278.98% 242.96% 331.64% 3.00% 100.00%
EPS 0.24 -0.11 0.21 -0.23 2.26 -14.61 0.64 -15.07%
  YoY % 318.18% -152.38% 191.30% -110.18% 115.47% -2,382.81% -
  Horiz. % 37.50% -17.19% 32.81% -35.94% 353.12% -2,282.81% 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 0.4787 0.5106 0.4164 0.3696 0.2860 -0.0141 0.2531 11.20%
  YoY % -6.25% 22.62% 12.66% 29.23% 2,128.37% -105.57% -
  Horiz. % 189.13% 201.74% 164.52% 146.03% 113.00% -5.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.0600 0.0600 0.0600 0.0900 0.1200 0.9000 2.0000 -
P/RPS 2.65 2.63 2.59 3.95 3.41 221.53 0.00 -
  YoY % 0.76% 1.54% -34.43% 15.84% -98.46% 0.00% -
  Horiz. % 1.20% 1.19% 1.17% 1.78% 1.54% 100.00% -
P/EPS 120.00 -300.00 150.00 -180.00 21.69 -1.90 68.73 9.73%
  YoY % 140.00% -300.00% 183.33% -929.88% 1,241.58% -102.76% -
  Horiz. % 174.60% -436.49% 218.25% -261.89% 31.56% -2.76% 100.00%
EY 0.83 -0.33 0.67 -0.56 4.61 -52.62 1.46 -8.98%
  YoY % 351.52% -149.25% 219.64% -112.15% 108.76% -3,704.11% -
  Horiz. % 56.85% -22.60% 45.89% -38.36% 315.75% -3,604.11% 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 0.67 0.75 1.13 1.71 0.00 1.75 -16.33%
  YoY % -10.45% -10.67% -33.63% -33.92% 0.00% 0.00% -
  Horiz. % 34.29% 38.29% 42.86% 64.57% 97.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 09/02/10 26/02/09 -
Price 0.0650 0.0700 0.0700 0.1000 0.1400 1.2200 1.9200 -
P/RPS 2.88 3.07 3.02 4.39 3.98 300.29 0.00 -
  YoY % -6.19% 1.66% -31.21% 10.30% -98.67% 0.00% -
  Horiz. % 0.96% 1.02% 1.01% 1.46% 1.33% 100.00% -
P/EPS 130.00 -350.00 175.00 -200.00 25.31 -2.58 65.98 11.96%
  YoY % 137.14% -300.00% 187.50% -890.20% 1,081.01% -103.91% -
  Horiz. % 197.03% -530.46% 265.23% -303.12% 38.36% -3.91% 100.00%
EY 0.77 -0.29 0.57 -0.50 3.95 -38.82 1.52 -10.71%
  YoY % 365.52% -150.88% 214.00% -112.66% 110.18% -2,653.95% -
  Horiz. % 50.66% -19.08% 37.50% -32.89% 259.87% -2,553.95% 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 0.65 0.78 0.88 1.25 2.00 0.00 1.68 -14.63%
  YoY % -16.67% -11.36% -29.60% -37.50% 0.00% 0.00% -
  Horiz. % 38.69% 46.43% 52.38% 74.40% 119.05% 0.00% 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 
Partners & Brokers