Highlights

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

Stock [PERTAMA]: 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 - 433,360
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.86 11.78 11.00 9.58 13.09 0.11 3.95 16.46%
  YoY % -16.30% 7.09% 14.82% -26.81% 11,800.00% -97.22% -
  Horiz. % 249.62% 298.23% 278.48% 242.53% 331.39% 2.78% 100.00%
EPS 0.22 -0.10 0.19 -0.21 2.06 -13.32 0.59 -15.15%
  YoY % 320.00% -152.63% 190.48% -110.19% 115.47% -2,357.63% -
  Horiz. % 37.29% -16.95% 32.20% -35.59% 349.15% -2,257.63% 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 0.4361 0.4652 0.3794 0.3367 0.2606 -0.0128 0.2306 11.20%
  YoY % -6.26% 22.61% 12.68% 29.20% 2,135.94% -105.55% -
  Horiz. % 189.12% 201.73% 164.53% 146.01% 113.01% -5.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. GLOVES' shares lacklustre despite record high earnings gloveharicut
PARTNERS & BROKERS