Highlights

[PERTAMA] YoY Quarter Result on 2004-03-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 28-May-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2004
Quarter 31-Mar-2004  [#4]
Profit Trend QoQ -     -240.90%    YoY -     -231.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 17,760 15,290 17,180 16,799 13,340 21,422 21,317 -3.00%
  YoY % 16.15% -11.00% 2.27% 25.93% -37.73% 0.49% -
  Horiz. % 83.31% 71.73% 80.59% 78.81% 62.58% 100.49% 100.00%
PBT -9,884 -26,050 250 -1,870 1,899 407 8,329 -
  YoY % 62.06% -10,520.00% 113.37% -198.47% 366.58% -95.11% -
  Horiz. % -118.67% -312.76% 3.00% -22.45% 22.80% 4.89% 100.00%
Tax 890 -59 542 -1,058 324 741 254 23.23%
  YoY % 1,608.47% -110.89% 151.23% -426.54% -56.28% 191.73% -
  Horiz. % 350.39% -23.23% 213.39% -416.54% 127.56% 291.73% 100.00%
NP -8,994 -26,109 792 -2,928 2,223 1,148 8,583 -
  YoY % 65.55% -3,396.59% 127.05% -231.71% 93.64% -86.62% -
  Horiz. % -104.79% -304.19% 9.23% -34.11% 25.90% 13.38% 100.00%
NP to SH -8,986 -26,097 792 -2,928 2,223 1,148 8,583 -
  YoY % 65.57% -3,395.08% 127.05% -231.71% 93.64% -86.62% -
  Horiz. % -104.70% -304.05% 9.23% -34.11% 25.90% 13.38% 100.00%
Tax Rate - % - % -216.80 % - % -17.06 % -182.06 % -3.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 90.63% -5,869.18% -
  Horiz. % 0.00% 0.00% 7,108.20% 0.00% 559.34% 5,969.18% 100.00%
Total Cost 26,754 41,399 16,388 19,727 11,117 20,274 12,734 13.17%
  YoY % -35.38% 152.62% -16.93% 77.45% -45.17% 59.21% -
  Horiz. % 210.10% 325.11% 128.69% 154.92% 87.30% 159.21% 100.00%
Net Worth 78,277 83,615 108,169 107,196 109,597 93,292 89,719 -2.25%
  YoY % -6.38% -22.70% 0.91% -2.19% 17.48% 3.98% -
  Horiz. % 87.25% 93.20% 120.56% 119.48% 122.16% 103.98% 100.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 78,277 83,615 108,169 107,196 109,597 93,292 89,719 -2.25%
  YoY % -6.38% -22.70% 0.91% -2.19% 17.48% 3.98% -
  Horiz. % 87.25% 93.20% 120.56% 119.48% 122.16% 103.98% 100.00%
NOSH 72,938 72,937 72,660 73,017 72,885 45,375 44,196 8.70%
  YoY % 0.00% 0.38% -0.49% 0.18% 60.63% 2.67% -
  Horiz. % 165.03% 165.03% 164.40% 165.21% 164.91% 102.67% 100.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -50.64 % -170.76 % 4.61 % -17.43 % 16.66 % 5.36 % 40.26 % -
  YoY % 70.34% -3,804.12% 126.45% -204.62% 210.82% -86.69% -
  Horiz. % -125.78% -424.14% 11.45% -43.29% 41.38% 13.31% 100.00%
ROE -11.48 % -31.21 % 0.73 % -2.73 % 2.03 % 1.23 % 9.57 % -
  YoY % 63.22% -4,375.34% 126.74% -234.48% 65.04% -87.15% -
  Horiz. % -119.96% -326.12% 7.63% -28.53% 21.21% 12.85% 100.00%
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.35 20.96 23.64 23.01 18.30 47.21 48.23 -10.76%
  YoY % 16.17% -11.34% 2.74% 25.74% -61.24% -2.11% -
  Horiz. % 50.49% 43.46% 49.02% 47.71% 37.94% 97.89% 100.00%
EPS -12.32 -35.78 1.09 -4.01 3.05 2.53 19.42 -
  YoY % 65.57% -3,382.57% 127.18% -231.48% 20.55% -86.97% -
  Horiz. % -63.44% -184.24% 5.61% -20.65% 15.71% 13.03% 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 1.0732 1.1464 1.4887 1.4681 1.5037 2.0560 2.0300 -10.07%
  YoY % -6.39% -22.99% 1.40% -2.37% -26.86% 1.28% -
  Horiz. % 52.87% 56.47% 73.33% 72.32% 74.07% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.10 3.53 3.96 3.88 3.08 4.94 4.92 -2.99%
  YoY % 16.15% -10.86% 2.06% 25.97% -37.65% 0.41% -
  Horiz. % 83.33% 71.75% 80.49% 78.86% 62.60% 100.41% 100.00%
EPS -2.07 -6.02 0.18 -0.68 0.51 0.26 1.98 -
  YoY % 65.61% -3,444.44% 126.47% -233.33% 96.15% -86.87% -
  Horiz. % -104.55% -304.04% 9.09% -34.34% 25.76% 13.13% 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 0.1806 0.1929 0.2496 0.2474 0.2529 0.2153 0.2070 -2.25%
  YoY % -6.38% -22.72% 0.89% -2.17% 17.46% 4.01% -
  Horiz. % 87.25% 93.19% 120.58% 119.52% 122.17% 104.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.3600 3.0000 2.5000 2.9600 2.3200 5.2400 3.4400 -
P/RPS 9.69 14.31 10.57 12.87 12.68 11.10 7.13 5.24%
  YoY % -32.29% 35.38% -17.87% 1.50% 14.23% 55.68% -
  Horiz. % 135.90% 200.70% 148.25% 180.50% 177.84% 155.68% 100.00%
P/EPS -19.16 -8.38 229.36 -73.82 76.07 207.11 17.71 -
  YoY % -128.64% -103.65% 410.70% -197.04% -63.27% 1,069.45% -
  Horiz. % -108.19% -47.32% 1,295.09% -416.83% 429.53% 1,169.45% 100.00%
EY -5.22 -11.93 0.44 -1.35 1.31 0.48 5.65 -
  YoY % 56.24% -2,811.36% 132.59% -203.05% 172.92% -91.50% -
  Horiz. % -92.39% -211.15% 7.79% -23.89% 23.19% 8.50% 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 2.20 2.62 1.68 2.02 1.54 2.55 1.69 4.49%
  YoY % -16.03% 55.95% -16.83% 31.17% -39.61% 50.89% -
  Horiz. % 130.18% 155.03% 99.41% 119.53% 91.12% 150.89% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 30/05/05 28/05/04 30/05/03 31/05/02 08/06/01 -
Price 2.8000 1.9400 2.0000 2.8200 2.3200 4.9200 3.4800 -
P/RPS 11.50 9.25 8.46 12.26 12.68 10.42 7.22 8.06%
  YoY % 24.32% 9.34% -31.00% -3.31% 21.69% 44.32% -
  Horiz. % 159.28% 128.12% 117.17% 169.81% 175.62% 144.32% 100.00%
P/EPS -22.73 -5.42 183.49 -70.32 76.07 194.47 17.92 -
  YoY % -319.37% -102.95% 360.94% -192.44% -60.88% 985.21% -
  Horiz. % -126.84% -30.25% 1,023.94% -392.41% 424.50% 1,085.21% 100.00%
EY -4.40 -18.44 0.55 -1.42 1.31 0.51 5.58 -
  YoY % 76.14% -3,452.73% 138.73% -208.40% 156.86% -90.86% -
  Horiz. % -78.85% -330.47% 9.86% -25.45% 23.48% 9.14% 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 2.61 1.69 1.34 1.92 1.54 2.39 1.71 7.30%
  YoY % 54.44% 26.12% -30.21% 24.68% -35.56% 39.77% -
  Horiz. % 152.63% 98.83% 78.36% 112.28% 90.06% 139.77% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS