Highlights

[SINOTOP] YoY Quarter Result on 2014-03-31 [#1]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 16-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     397.99%    YoY -     3,156.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 40,012 31,966 35,391 28,958 30,699 26,806 32,141 3.42%
  YoY % 25.17% -9.68% 22.21% -5.67% 14.52% -16.60% -
  Horiz. % 124.49% 99.46% 110.11% 90.10% 95.51% 83.40% 100.00%
PBT -3,968 614 1,144 1,763 139 407 1,185 -
  YoY % -746.25% -46.33% -35.11% 1,168.35% -65.85% -65.65% -
  Horiz. % -334.85% 51.81% 96.54% 148.78% 11.73% 34.35% 100.00%
Tax -447 0 -366 -428 -98 -117 -221 11.43%
  YoY % 0.00% 0.00% 14.49% -336.73% 16.24% 47.06% -
  Horiz. % 202.26% -0.00% 165.61% 193.67% 44.34% 52.94% 100.00%
NP -4,415 614 778 1,335 41 290 964 -
  YoY % -819.06% -21.08% -41.72% 3,156.10% -85.86% -69.92% -
  Horiz. % -457.99% 63.69% 80.71% 138.49% 4.25% 30.08% 100.00%
NP to SH -4,415 614 778 1,335 41 290 964 -
  YoY % -819.06% -21.08% -41.72% 3,156.10% -85.86% -69.92% -
  Horiz. % -457.99% 63.69% 80.71% 138.49% 4.25% 30.08% 100.00%
Tax Rate - % - % 31.99 % 24.28 % 70.50 % 28.75 % 18.65 % -
  YoY % 0.00% 0.00% 31.75% -65.56% 145.22% 54.16% -
  Horiz. % 0.00% 0.00% 171.53% 130.19% 378.02% 154.16% 100.00%
Total Cost 44,427 31,352 34,613 27,623 30,658 26,516 31,177 5.59%
  YoY % 41.70% -9.42% 25.31% -9.90% 15.62% -14.95% -
  Horiz. % 142.50% 100.56% 111.02% 88.60% 98.34% 85.05% 100.00%
Net Worth 427,634 225,133 194,500 171,642 164,399 231,999 134,959 19.39%
  YoY % 89.95% 15.75% 13.32% 4.41% -29.14% 71.90% -
  Horiz. % 316.86% 166.81% 144.12% 127.18% 121.81% 171.90% 100.00%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 427,634 225,133 194,500 171,642 164,399 231,999 134,959 19.39%
  YoY % 89.95% 15.75% 13.32% 4.41% -29.14% 71.90% -
  Horiz. % 316.86% 166.81% 144.12% 127.18% 121.81% 171.90% 100.00%
NOSH 909,860 2,046,666 1,945,000 1,907,142 2,055,000 2,900,000 1,927,999 -10.90%
  YoY % -55.54% 5.23% 1.99% -7.19% -29.14% 50.41% -
  Horiz. % 47.19% 106.15% 100.88% 98.92% 106.59% 150.41% 100.00%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -11.03 % 1.92 % 2.20 % 4.61 % 0.13 % 1.08 % 3.00 % -
  YoY % -674.48% -12.73% -52.28% 3,446.15% -87.96% -64.00% -
  Horiz. % -367.67% 64.00% 73.33% 153.67% 4.33% 36.00% 100.00%
ROE -1.03 % 0.27 % 0.40 % 0.78 % 0.02 % 0.13 % 0.71 % -
  YoY % -481.48% -32.50% -48.72% 3,800.00% -84.62% -81.69% -
  Horiz. % -145.07% 38.03% 56.34% 109.86% 2.82% 18.31% 100.00%
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.40 1.56 1.82 1.52 1.49 0.92 1.67 16.05%
  YoY % 182.05% -14.29% 19.74% 2.01% 61.96% -44.91% -
  Horiz. % 263.47% 93.41% 108.98% 91.02% 89.22% 55.09% 100.00%
EPS -0.49 0.03 0.04 0.07 0.00 0.01 0.05 -
  YoY % -1,733.33% -25.00% -42.86% 0.00% 0.00% -80.00% -
  Horiz. % -980.00% 60.00% 80.00% 140.00% 0.00% 20.00% 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 0.4700 0.1100 0.1000 0.0900 0.0800 0.0800 0.0700 34.00%
  YoY % 327.27% 10.00% 11.11% 12.50% 0.00% 14.29% -
  Horiz. % 671.43% 157.14% 142.86% 128.57% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.13 8.10 8.96 7.33 7.78 6.79 8.14 3.42%
  YoY % 25.06% -9.60% 22.24% -5.78% 14.58% -16.58% -
  Horiz. % 124.45% 99.51% 110.07% 90.05% 95.58% 83.42% 100.00%
EPS -1.12 0.16 0.20 0.34 0.01 0.07 0.24 -
  YoY % -800.00% -20.00% -41.18% 3,300.00% -85.71% -70.83% -
  Horiz. % -466.67% 66.67% 83.33% 141.67% 4.17% 29.17% 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 1.0831 0.5702 0.4926 0.4347 0.4164 0.5876 0.3418 19.39%
  YoY % 89.95% 15.75% 13.32% 4.39% -29.14% 71.91% -
  Horiz. % 316.88% 166.82% 144.12% 127.18% 121.83% 171.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6100 0.0500 0.0600 0.0600 0.0700 0.0900 0.1400 -
P/RPS 13.87 3.20 3.30 3.95 4.69 9.74 8.40 8.01%
  YoY % 333.44% -3.03% -16.46% -15.78% -51.85% 15.95% -
  Horiz. % 165.12% 38.10% 39.29% 47.02% 55.83% 115.95% 100.00%
P/EPS -125.71 166.67 150.00 85.71 3,508.54 900.00 280.00 -
  YoY % -175.42% 11.11% 75.01% -97.56% 289.84% 221.43% -
  Horiz. % -44.90% 59.53% 53.57% 30.61% 1,253.05% 321.43% 100.00%
EY -0.80 0.60 0.67 1.17 0.03 0.11 0.36 -
  YoY % -233.33% -10.45% -42.74% 3,800.00% -72.73% -69.44% -
  Horiz. % -222.22% 166.67% 186.11% 325.00% 8.33% 30.56% 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 1.30 0.45 0.60 0.67 0.88 1.13 2.00 -6.41%
  YoY % 188.89% -25.00% -10.45% -23.86% -22.12% -43.50% -
  Horiz. % 65.00% 22.50% 30.00% 33.50% 44.00% 56.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 30/05/16 19/05/15 16/05/14 22/05/13 31/05/12 27/05/11 -
Price 0.6700 0.0500 0.0600 0.0600 0.0750 0.0800 0.1200 -
P/RPS 15.24 3.20 3.30 3.95 5.02 8.65 7.20 12.21%
  YoY % 376.25% -3.03% -16.46% -21.31% -41.97% 20.14% -
  Horiz. % 211.67% 44.44% 45.83% 54.86% 69.72% 120.14% 100.00%
P/EPS -138.08 166.67 150.00 85.71 3,759.15 800.00 240.00 -
  YoY % -182.85% 11.11% 75.01% -97.72% 369.89% 233.33% -
  Horiz. % -57.53% 69.45% 62.50% 35.71% 1,566.31% 333.33% 100.00%
EY -0.72 0.60 0.67 1.17 0.03 0.13 0.42 -
  YoY % -220.00% -10.45% -42.74% 3,800.00% -76.92% -69.05% -
  Horiz. % -171.43% 142.86% 159.52% 278.57% 7.14% 30.95% 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 1.43 0.45 0.60 0.67 0.94 1.00 1.71 -2.71%
  YoY % 217.78% -25.00% -10.45% -28.72% -6.00% -41.52% -
  Horiz. % 83.63% 26.32% 35.09% 39.18% 54.97% 58.48% 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