Highlights

[PERTAMA] YoY Quarter Result on 2017-12-31 [#2]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     107.63%    YoY -     -64.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 3,694 29,163 49,244 41,704 38,273 43,028 41,570 -31.07%
  YoY % -87.33% -40.78% 18.08% 8.96% -11.05% 3.51% -
  Horiz. % 8.89% 70.15% 118.46% 100.32% 92.07% 103.51% 100.00%
PBT -25 -560 719 -272 -22 1,480 1,947 -
  YoY % 95.54% -177.89% 364.34% -1,136.36% -101.49% -23.99% -
  Horiz. % -1.28% -28.76% 36.93% -13.97% -1.13% 76.01% 100.00%
Tax 2,630 -184 -382 0 -44 -401 -531 -
  YoY % 1,529.35% 51.83% 0.00% 0.00% 89.03% 24.48% -
  Horiz. % -495.29% 34.65% 71.94% -0.00% 8.29% 75.52% 100.00%
NP 2,605 -744 337 -272 -66 1,079 1,416 9.82%
  YoY % 450.13% -320.77% 223.90% -312.12% -106.12% -23.80% -
  Horiz. % 183.97% -52.54% 23.80% -19.21% -4.66% 76.20% 100.00%
NP to SH 2,605 -744 337 -272 -66 1,079 1,416 9.82%
  YoY % 450.13% -320.77% 223.90% -312.12% -106.12% -23.80% -
  Horiz. % 183.97% -52.54% 23.80% -19.21% -4.66% 76.20% 100.00%
Tax Rate - % - % 53.13 % - % - % 27.09 % 27.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.66% -
  Horiz. % 0.00% 0.00% 194.83% 0.00% 0.00% 99.34% 100.00%
Total Cost 1,089 29,907 48,907 41,976 38,339 41,949 40,154 -42.56%
  YoY % -96.36% -38.85% 16.51% 9.49% -8.61% 4.47% -
  Horiz. % 2.71% 74.48% 121.80% 104.54% 95.48% 104.47% 100.00%
Net Worth 110,571 181,653 358,828 0 213,950 194,220 182,057 -7.38%
  YoY % -39.13% -49.38% 0.00% 0.00% 10.16% 6.68% -
  Horiz. % 60.73% 99.78% 197.10% 0.00% 117.52% 106.68% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 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
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 110,571 181,653 358,828 0 213,950 194,220 182,057 -7.38%
  YoY % -39.13% -49.38% 0.00% 0.00% 10.16% 6.68% -
  Horiz. % 60.73% 99.78% 197.10% 0.00% 117.52% 106.68% 100.00%
NOSH 394,899 394,899 780,061 2,046,666 1,945,000 2,157,999 2,022,857 -22.20%
  YoY % -0.00% -49.38% -61.89% 5.23% -9.87% 6.68% -
  Horiz. % 19.52% 19.52% 38.56% 101.18% 96.15% 106.68% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 70.52 % -2.55 % 0.68 % -0.65 % -0.17 % 2.51 % 3.41 % 59.29%
  YoY % 2,865.49% -475.00% 204.62% -282.35% -106.77% -26.39% -
  Horiz. % 2,068.04% -74.78% 19.94% -19.06% -4.99% 73.61% 100.00%
ROE 2.36 % -0.41 % 0.09 % - % -0.03 % 0.56 % 0.78 % 18.55%
  YoY % 675.61% -555.56% 0.00% 0.00% -105.36% -28.21% -
  Horiz. % 302.56% -52.56% 11.54% 0.00% -3.85% 71.79% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.94 7.38 6.31 2.04 1.97 1.99 2.06 -11.36%
  YoY % -87.26% 16.96% 209.31% 3.55% -1.01% -3.40% -
  Horiz. % 45.63% 358.25% 306.31% 99.03% 95.63% 96.60% 100.00%
EPS 0.66 -0.19 0.04 0.00 0.00 0.05 0.07 41.17%
  YoY % 447.37% -575.00% 0.00% 0.00% 0.00% -28.57% -
  Horiz. % 942.86% -271.43% 57.14% 0.00% 0.00% 71.43% 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 0.2800 0.4600 0.4600 0.0000 0.1100 0.0900 0.0900 19.06%
  YoY % -39.13% 0.00% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 311.11% 511.11% 511.11% 0.00% 122.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.85 6.73 11.36 9.62 8.83 9.93 9.59 -31.09%
  YoY % -87.37% -40.76% 18.09% 8.95% -11.08% 3.55% -
  Horiz. % 8.86% 70.18% 118.46% 100.31% 92.08% 103.55% 100.00%
EPS 0.60 -0.17 0.08 -0.06 -0.02 0.25 0.33 9.62%
  YoY % 452.94% -312.50% 233.33% -200.00% -108.00% -24.24% -
  Horiz. % 181.82% -51.52% 24.24% -18.18% -6.06% 75.76% 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 0.2551 0.4192 0.8280 0.0000 0.4937 0.4482 0.4201 -7.38%
  YoY % -39.15% -49.37% 0.00% 0.00% 10.15% 6.69% -
  Horiz. % 60.72% 99.79% 197.10% 0.00% 117.52% 106.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1750 0.2900 0.6300 0.0450 0.0600 0.0650 0.0700 -
P/RPS 18.71 3.93 9.98 2.21 3.05 3.26 3.41 29.90%
  YoY % 376.08% -60.62% 351.58% -27.54% -6.44% -4.40% -
  Horiz. % 548.68% 115.25% 292.67% 64.81% 89.44% 95.60% 100.00%
P/EPS 26.53 -153.93 1,458.27 -338.60 -1,768.18 130.00 100.00 -18.45%
  YoY % 117.24% -110.56% 530.68% 80.85% -1,460.14% 30.00% -
  Horiz. % 26.53% -153.93% 1,458.27% -338.60% -1,768.18% 130.00% 100.00%
EY 3.77 -0.65 0.07 -0.30 -0.06 0.77 1.00 22.62%
  YoY % 680.00% -1,028.57% 123.33% -400.00% -107.79% -23.00% -
  Horiz. % 377.00% -65.00% 7.00% -30.00% -6.00% 77.00% 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 0.63 1.37 0.00 0.55 0.72 0.78 -3.23%
  YoY % 0.00% -54.01% 0.00% 0.00% -23.61% -7.69% -
  Horiz. % 80.77% 80.77% 175.64% 0.00% 70.51% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/20 28/02/19 28/02/18 30/08/16 14/08/15 29/08/14 21/08/13 -
Price 0.1100 0.2750 0.5200 0.0500 0.0500 0.0700 0.0700 -
P/RPS 11.76 3.72 8.24 2.45 2.54 3.51 3.41 20.96%
  YoY % 216.13% -54.85% 236.33% -3.54% -27.64% 2.93% -
  Horiz. % 344.87% 109.09% 241.64% 71.85% 74.49% 102.93% 100.00%
P/EPS 16.68 -145.96 1,203.65 -376.23 -1,473.49 140.00 100.00 -24.06%
  YoY % 111.43% -112.13% 419.92% 74.47% -1,152.49% 40.00% -
  Horiz. % 16.68% -145.96% 1,203.65% -376.23% -1,473.49% 140.00% 100.00%
EY 6.00 -0.69 0.08 -0.27 -0.07 0.71 1.00 31.70%
  YoY % 969.57% -962.50% 129.63% -285.71% -109.86% -29.00% -
  Horiz. % 600.00% -69.00% 8.00% -27.00% -7.00% 71.00% 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 0.39 0.60 1.13 0.00 0.45 0.78 0.78 -10.10%
  YoY % -35.00% -46.90% 0.00% 0.00% -42.31% 0.00% -
  Horiz. % 50.00% 76.92% 144.87% 0.00% 57.69% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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