Highlights

[SINOTOP] YoY Quarter Result on 2011-03-31 [#1]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -89.20%    YoY -     673.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
Revenue 28,958 30,699 26,806 32,141 62 10,622 16,525 11.87%
  YoY % -5.67% 14.52% -16.60% 51,740.32% -99.42% -35.72% -
  Horiz. % 175.24% 185.77% 162.21% 194.50% 0.38% 64.28% 100.00%
PBT 1,763 139 407 1,185 -168 417 -7,975 -
  YoY % 1,168.35% -65.85% -65.65% 805.36% -140.29% 105.23% -
  Horiz. % -22.11% -1.74% -5.10% -14.86% 2.11% -5.23% 100.00%
Tax -428 -98 -117 -221 0 -40 -304 7.08%
  YoY % -336.73% 16.24% 47.06% 0.00% 0.00% 86.84% -
  Horiz. % 140.79% 32.24% 38.49% 72.70% -0.00% 13.16% 100.00%
NP 1,335 41 290 964 -168 377 -8,279 -
  YoY % 3,156.10% -85.86% -69.92% 673.81% -144.56% 104.55% -
  Horiz. % -16.13% -0.50% -3.50% -11.64% 2.03% -4.55% 100.00%
NP to SH 1,335 41 290 964 -168 379 -8,271 -
  YoY % 3,156.10% -85.86% -69.92% 673.81% -144.33% 104.58% -
  Horiz. % -16.14% -0.50% -3.51% -11.66% 2.03% -4.58% 100.00%
Tax Rate 24.28 % 70.50 % 28.75 % 18.65 % - % 9.59 % - % -
  YoY % -65.56% 145.22% 54.16% 0.00% 0.00% 0.00% -
  Horiz. % 253.18% 735.14% 299.79% 194.47% 0.00% 100.00% -
Total Cost 27,623 30,658 26,516 31,177 230 10,245 24,804 2.18%
  YoY % -9.90% 15.62% -14.95% 13,455.22% -97.76% -58.70% -
  Horiz. % 111.37% 123.60% 106.90% 125.69% 0.93% 41.30% 100.00%
Net Worth 171,642 164,399 231,999 134,959 -1,539 79,969 103,425 10.66%
  YoY % 4.41% -29.14% 71.90% 8,866.54% -101.93% -22.68% -
  Horiz. % 165.96% 158.95% 224.32% 130.49% -1.49% 77.32% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
Net Worth 171,642 164,399 231,999 134,959 -1,539 79,969 103,425 10.66%
  YoY % 4.41% -29.14% 71.90% 8,866.54% -101.93% -22.68% -
  Horiz. % 165.96% 158.95% 224.32% 130.49% -1.49% 77.32% 100.00%
NOSH 1,907,142 2,055,000 2,900,000 1,927,999 30,545 72,884 96,174 81.69%
  YoY % -7.19% -29.14% 50.41% 6,211.90% -58.09% -24.22% -
  Horiz. % 1,983.00% 2,136.74% 3,015.36% 2,004.69% 31.76% 75.78% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
NP Margin 4.61 % 0.13 % 1.08 % 3.00 % -270.97 % 3.55 % -50.10 % -
  YoY % 3,446.15% -87.96% -64.00% 101.11% -7,732.96% 107.09% -
  Horiz. % -9.20% -0.26% -2.16% -5.99% 540.86% -7.09% 100.00%
ROE 0.78 % 0.02 % 0.13 % 0.71 % 0.00 % 0.47 % -8.00 % -
  YoY % 3,800.00% -84.62% -81.69% 0.00% 0.00% 105.88% -
  Horiz. % -9.75% -0.25% -1.62% -8.88% -0.00% -5.88% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
RPS 1.52 1.49 0.92 1.67 0.20 14.57 17.18 -38.41%
  YoY % 2.01% 61.96% -44.91% 735.00% -98.63% -15.19% -
  Horiz. % 8.85% 8.67% 5.36% 9.72% 1.16% 84.81% 100.00%
EPS 0.07 0.00 0.01 0.05 -0.55 0.52 -8.60 -
  YoY % 0.00% 0.00% -80.00% 109.09% -205.77% 106.05% -
  Horiz. % -0.81% -0.00% -0.12% -0.58% 6.40% -6.05% 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 0.0900 0.0800 0.0800 0.0700 -0.0504 1.0972 1.0754 -39.10%
  YoY % 12.50% 0.00% 14.29% 238.89% -104.59% 2.03% -
  Horiz. % 8.37% 7.44% 7.44% 6.51% -4.69% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
RPS 7.33 7.78 6.79 8.14 0.02 2.69 4.19 11.83%
  YoY % -5.78% 14.58% -16.58% 40,600.00% -99.26% -35.80% -
  Horiz. % 174.94% 185.68% 162.05% 194.27% 0.48% 64.20% 100.00%
EPS 0.34 0.01 0.07 0.24 -0.04 0.10 -2.09 -
  YoY % 3,300.00% -85.71% -70.83% 700.00% -140.00% 104.78% -
  Horiz. % -16.27% -0.48% -3.35% -11.48% 1.91% -4.78% 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 0.4347 0.4164 0.5876 0.3418 -0.0039 0.2025 0.2620 10.65%
  YoY % 4.39% -29.14% 71.91% 8,864.10% -101.93% -22.71% -
  Horiz. % 165.92% 158.93% 224.27% 130.46% -1.49% 77.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 31/03/09 -
Price 0.0600 0.0700 0.0900 0.1400 1.0000 1.9600 2.0000 -
P/RPS 3.95 4.69 9.74 8.40 492.67 13.45 0.00 -
  YoY % -15.78% -51.85% 15.95% -98.30% 3,562.97% 0.00% -
  Horiz. % 29.37% 34.87% 72.42% 62.45% 3,662.97% 100.00% -
P/EPS 85.71 3,508.54 900.00 280.00 -181.82 376.92 -23.26 -
  YoY % -97.56% 289.84% 221.43% 254.00% -148.24% 1,720.46% -
  Horiz. % -368.49% -15,084.01% -3,869.30% -1,203.78% 781.69% -1,620.46% 100.00%
EY 1.17 0.03 0.11 0.36 -0.55 0.27 -4.30 -
  YoY % 3,800.00% -72.73% -69.44% 165.45% -303.70% 106.28% -
  Horiz. % -27.21% -0.70% -2.56% -8.37% 12.79% -6.28% 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 0.67 0.88 1.13 2.00 0.00 1.79 0.00 -
  YoY % -23.86% -22.12% -43.50% 0.00% 0.00% 0.00% -
  Horiz. % 37.43% 49.16% 63.13% 111.73% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 31/03/09 CAGR
Date 16/05/14 22/05/13 31/05/12 27/05/11 20/05/10 14/08/08 29/05/09 -
Price 0.0600 0.0750 0.0800 0.1200 0.8700 2.4000 2.0200 -
P/RPS 3.95 5.02 8.65 7.20 428.62 16.47 0.00 -
  YoY % -21.31% -41.97% 20.14% -98.32% 2,502.43% 0.00% -
  Horiz. % 23.98% 30.48% 52.52% 43.72% 2,602.43% 100.00% -
P/EPS 85.71 3,759.15 800.00 240.00 -158.18 461.54 -23.49 -
  YoY % -97.72% 369.89% 233.33% 251.73% -134.27% 2,064.84% -
  Horiz. % -364.88% -16,003.19% -3,405.70% -1,021.71% 673.39% -1,964.84% 100.00%
EY 1.17 0.03 0.13 0.42 -0.63 0.22 -4.26 -
  YoY % 3,800.00% -76.92% -69.05% 166.67% -386.36% 105.16% -
  Horiz. % -27.46% -0.70% -3.05% -9.86% 14.79% -5.16% 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 0.67 0.94 1.00 1.71 0.00 2.19 0.00 -
  YoY % -28.72% -6.00% -41.52% 0.00% 0.00% 0.00% -
  Horiz. % 30.59% 42.92% 45.66% 78.08% 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