Highlights

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

Stock [SINOTOP]: 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
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,163 49,244 41,704 38,273 43,028 41,570 42,442 -5.60%
  YoY % -40.78% 18.08% 8.96% -11.05% 3.51% -2.05% -
  Horiz. % 68.71% 116.03% 98.26% 90.18% 101.38% 97.95% 100.00%
PBT -560 719 -272 -22 1,480 1,947 1,015 -
  YoY % -177.89% 364.34% -1,136.36% -101.49% -23.99% 91.82% -
  Horiz. % -55.17% 70.84% -26.80% -2.17% 145.81% 191.82% 100.00%
Tax -184 -382 0 -44 -401 -531 -87 12.20%
  YoY % 51.83% 0.00% 0.00% 89.03% 24.48% -510.34% -
  Horiz. % 211.49% 439.08% -0.00% 50.57% 460.92% 610.34% 100.00%
NP -744 337 -272 -66 1,079 1,416 928 -
  YoY % -320.77% 223.90% -312.12% -106.12% -23.80% 52.59% -
  Horiz. % -80.17% 36.31% -29.31% -7.11% 116.27% 152.59% 100.00%
NP to SH -744 337 -272 -66 1,079 1,416 928 -
  YoY % -320.77% 223.90% -312.12% -106.12% -23.80% 52.59% -
  Horiz. % -80.17% 36.31% -29.31% -7.11% 116.27% 152.59% 100.00%
Tax Rate - % 53.13 % - % - % 27.09 % 27.27 % 8.57 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.66% 218.20% -
  Horiz. % 0.00% 619.95% 0.00% 0.00% 316.10% 318.20% 100.00%
Total Cost 29,907 48,907 41,976 38,339 41,949 40,154 41,514 -4.91%
  YoY % -38.85% 16.51% 9.49% -8.61% 4.47% -3.28% -
  Horiz. % 72.04% 117.81% 101.11% 92.35% 101.05% 96.72% 100.00%
Net Worth 181,653 358,828 0 213,950 194,220 182,057 148,479 3.15%
  YoY % -49.38% 0.00% 0.00% 10.16% 6.68% 22.61% -
  Horiz. % 122.34% 241.67% 0.00% 144.09% 130.81% 122.61% 100.00%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 181,653 358,828 0 213,950 194,220 182,057 148,479 3.15%
  YoY % -49.38% 0.00% 0.00% 10.16% 6.68% 22.61% -
  Horiz. % 122.34% 241.67% 0.00% 144.09% 130.81% 122.61% 100.00%
NOSH 394,899 780,061 2,046,666 1,945,000 2,157,999 2,022,857 1,855,999 -21.17%
  YoY % -49.38% -61.89% 5.23% -9.87% 6.68% 8.99% -
  Horiz. % 21.28% 42.03% 110.27% 104.80% 116.27% 108.99% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.55 % 0.68 % -0.65 % -0.17 % 2.51 % 3.41 % 2.19 % -
  YoY % -475.00% 204.62% -282.35% -106.77% -26.39% 55.71% -
  Horiz. % -116.44% 31.05% -29.68% -7.76% 114.61% 155.71% 100.00%
ROE -0.41 % 0.09 % - % -0.03 % 0.56 % 0.78 % 0.63 % -
  YoY % -555.56% 0.00% 0.00% -105.36% -28.21% 23.81% -
  Horiz. % -65.08% 14.29% 0.00% -4.76% 88.89% 123.81% 100.00%
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.38 6.31 2.04 1.97 1.99 2.06 2.29 19.70%
  YoY % 16.96% 209.31% 3.55% -1.01% -3.40% -10.04% -
  Horiz. % 322.27% 275.55% 89.08% 86.03% 86.90% 89.96% 100.00%
EPS -0.19 0.04 0.00 0.00 0.05 0.07 0.05 -
  YoY % -575.00% 0.00% 0.00% 0.00% -28.57% 40.00% -
  Horiz. % -380.00% 80.00% 0.00% 0.00% 100.00% 140.00% 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 0.4600 0.4600 0.0000 0.1100 0.0900 0.0900 0.0800 30.84%
  YoY % 0.00% 0.00% 0.00% 22.22% 0.00% 12.50% -
  Horiz. % 575.00% 575.00% 0.00% 137.50% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.39 12.47 10.56 9.69 10.90 10.53 10.75 -5.60%
  YoY % -40.74% 18.09% 8.98% -11.10% 3.51% -2.05% -
  Horiz. % 68.74% 116.00% 98.23% 90.14% 101.40% 97.95% 100.00%
EPS -0.19 0.09 -0.07 -0.02 0.27 0.36 0.24 -
  YoY % -311.11% 228.57% -250.00% -107.41% -25.00% 50.00% -
  Horiz. % -79.17% 37.50% -29.17% -8.33% 112.50% 150.00% 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 0.4601 0.9088 0.0000 0.5419 0.4919 0.4611 0.3761 3.15%
  YoY % -49.37% 0.00% 0.00% 10.16% 6.68% 22.60% -
  Horiz. % 122.33% 241.64% 0.00% 144.08% 130.79% 122.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2900 0.6300 0.0450 0.0600 0.0650 0.0700 0.0800 -
P/RPS 3.93 9.98 2.21 3.05 3.26 3.41 3.50 1.80%
  YoY % -60.62% 351.58% -27.54% -6.44% -4.40% -2.57% -
  Horiz. % 112.29% 285.14% 63.14% 87.14% 93.14% 97.43% 100.00%
P/EPS -153.93 1,458.27 -338.60 -1,768.18 130.00 100.00 160.00 -
  YoY % -110.56% 530.68% 80.85% -1,460.14% 30.00% -37.50% -
  Horiz. % -96.21% 911.42% -211.62% -1,105.11% 81.25% 62.50% 100.00%
EY -0.65 0.07 -0.30 -0.06 0.77 1.00 0.63 -
  YoY % -1,028.57% 123.33% -400.00% -107.79% -23.00% 58.73% -
  Horiz. % -103.17% 11.11% -47.62% -9.52% 122.22% 158.73% 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 1.37 0.00 0.55 0.72 0.78 1.00 -6.85%
  YoY % -54.01% 0.00% 0.00% -23.61% -7.69% -22.00% -
  Horiz. % 63.00% 137.00% 0.00% 55.00% 72.00% 78.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/19 28/02/18 30/08/16 14/08/15 29/08/14 21/08/13 29/08/12 -
Price 0.2750 0.5200 0.0500 0.0500 0.0700 0.0700 0.0800 -
P/RPS 3.72 8.24 2.45 2.54 3.51 3.41 3.50 0.94%
  YoY % -54.85% 236.33% -3.54% -27.64% 2.93% -2.57% -
  Horiz. % 106.29% 235.43% 70.00% 72.57% 100.29% 97.43% 100.00%
P/EPS -145.96 1,203.65 -376.23 -1,473.49 140.00 100.00 160.00 -
  YoY % -112.13% 419.92% 74.47% -1,152.49% 40.00% -37.50% -
  Horiz. % -91.23% 752.28% -235.14% -920.93% 87.50% 62.50% 100.00%
EY -0.69 0.08 -0.27 -0.07 0.71 1.00 0.63 -
  YoY % -962.50% 129.63% -285.71% -109.86% -29.00% 58.73% -
  Horiz. % -109.52% 12.70% -42.86% -11.11% 112.70% 158.73% 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 1.13 0.00 0.45 0.78 0.78 1.00 -7.55%
  YoY % -46.90% 0.00% 0.00% -42.31% 0.00% -22.00% -
  Horiz. % 60.00% 113.00% 0.00% 45.00% 78.00% 78.00% 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 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
7. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
8. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
Partners & Brokers