Highlights

[SINOTOP] QoQ Quarter Result on 2018-09-30 [#1]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -62.98%    YoY -     134.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 29,163 29,305 31,910 27,887 49,244 40,012 38,645 -17.07%
  QoQ % -0.48% -8.16% 14.43% -43.37% 23.07% 3.54% -
  Horiz. % 75.46% 75.83% 82.57% 72.16% 127.43% 103.54% 100.00%
PBT -560 1,909 5,379 -303 719 -3,968 339 -
  QoQ % -129.33% -64.51% 1,875.25% -142.14% 118.12% -1,270.50% -
  Horiz. % -165.19% 563.13% 1,586.73% -89.38% 212.09% -1,170.50% 100.00%
Tax -184 -401 -1,305 0 -382 -447 -290 -26.10%
  QoQ % 54.11% 69.27% 0.00% 0.00% 14.54% -54.14% -
  Horiz. % 63.45% 138.28% 450.00% -0.00% 131.72% 154.14% 100.00%
NP -744 1,508 4,074 -303 337 -4,415 49 -
  QoQ % -149.34% -62.98% 1,444.55% -189.91% 107.63% -9,110.20% -
  Horiz. % -1,518.37% 3,077.55% 8,314.29% -618.37% 687.76% -9,010.20% 100.00%
NP to SH -744 1,508 4,074 -303 337 -4,415 49 -
  QoQ % -149.34% -62.98% 1,444.55% -189.91% 107.63% -9,110.20% -
  Horiz. % -1,518.37% 3,077.55% 8,314.29% -618.37% 687.76% -9,010.20% 100.00%
Tax Rate - % 21.01 % 24.26 % - % 53.13 % - % 85.55 % -
  QoQ % 0.00% -13.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.56% 28.36% 0.00% 62.10% 0.00% 100.00%
Total Cost 29,907 27,797 27,836 28,190 48,907 44,427 38,596 -15.60%
  QoQ % 7.59% -0.14% -1.26% -42.36% 10.08% 15.11% -
  Horiz. % 77.49% 72.02% 72.12% 73.04% 126.72% 115.11% 100.00%
Net Worth 181,653 181,653 300,094 175,968 358,828 427,634 562,371 -52.83%
  QoQ % 0.00% -39.47% 70.54% -50.96% -16.09% -23.96% -
  Horiz. % 32.30% 32.30% 53.36% 31.29% 63.81% 76.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 181,653 181,653 300,094 175,968 358,828 427,634 562,371 -52.83%
  QoQ % 0.00% -39.47% 70.54% -50.96% -16.09% -23.96% -
  Horiz. % 32.30% 32.30% 53.36% 31.29% 63.81% 76.04% 100.00%
NOSH 394,899 394,899 652,379 703,875 780,061 909,860 1,171,607 -51.47%
  QoQ % 0.00% -39.47% -7.32% -9.77% -14.27% -22.34% -
  Horiz. % 33.71% 33.71% 55.68% 60.08% 66.58% 77.66% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.55 % 5.15 % 12.77 % -1.09 % 0.68 % -11.03 % 0.13 % -
  QoQ % -149.51% -59.67% 1,271.56% -260.29% 106.17% -8,584.62% -
  Horiz. % -1,961.54% 3,961.54% 9,823.08% -838.46% 523.08% -8,484.62% 100.00%
ROE -0.41 % 0.83 % 1.36 % -0.17 % 0.09 % -1.03 % 0.01 % -
  QoQ % -149.40% -38.97% 900.00% -288.89% 108.74% -10,400.00% -
  Horiz. % -4,100.00% 8,300.00% 13,600.00% -1,700.00% 900.00% -10,300.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.38 7.42 4.89 3.96 6.31 4.40 3.30 70.76%
  QoQ % -0.54% 51.74% 23.48% -37.24% 43.41% 33.33% -
  Horiz. % 223.64% 224.85% 148.18% 120.00% 191.21% 133.33% 100.00%
EPS -0.19 0.38 0.62 -0.04 0.04 -0.49 0.00 -
  QoQ % -150.00% -38.71% 1,650.00% -200.00% 108.16% 0.00% -
  Horiz. % 38.78% -77.55% -126.53% 8.16% -8.16% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.4600 0.4600 0.2500 0.4600 0.4700 0.4800 -2.79%
  QoQ % 0.00% 0.00% 84.00% -45.65% -2.13% -2.08% -
  Horiz. % 95.83% 95.83% 95.83% 52.08% 95.83% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 391,578
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.38 7.42 8.08 7.06 12.47 10.13 9.79 -17.13%
  QoQ % -0.54% -8.17% 14.45% -43.38% 23.10% 3.47% -
  Horiz. % 75.38% 75.79% 82.53% 72.11% 127.37% 103.47% 100.00%
EPS -0.19 0.38 1.03 -0.08 0.09 -1.12 0.01 -
  QoQ % -150.00% -63.11% 1,387.50% -188.89% 108.04% -11,300.00% -
  Horiz. % -1,900.00% 3,800.00% 10,300.00% -800.00% 900.00% -11,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.4600 0.7599 0.4456 0.9087 1.0829 1.4241 -52.83%
  QoQ % 0.00% -39.47% 70.53% -50.96% -16.09% -23.96% -
  Horiz. % 32.30% 32.30% 53.36% 31.29% 63.81% 76.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2900 0.4000 0.2550 0.4600 0.6300 0.6100 0.6850 -
P/RPS 3.93 5.39 5.21 11.61 9.98 13.87 20.77 -66.94%
  QoQ % -27.09% 3.45% -55.12% 16.33% -28.05% -33.22% -
  Horiz. % 18.92% 25.95% 25.08% 55.90% 48.05% 66.78% 100.00%
P/EPS -153.93 104.75 40.83 -1,068.59 1,458.27 -125.71 16,378.59 -
  QoQ % -246.95% 156.55% 103.82% -173.28% 1,260.03% -100.77% -
  Horiz. % -0.94% 0.64% 0.25% -6.52% 8.90% -0.77% 100.00%
EY -0.65 0.95 2.45 -0.09 0.07 -0.80 0.01 -
  QoQ % -168.42% -61.22% 2,822.22% -228.57% 108.75% -8,100.00% -
  Horiz. % -6,500.00% 9,500.00% 24,500.00% -900.00% 700.00% -8,000.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.87 0.55 1.84 1.37 1.30 1.43 -42.01%
  QoQ % -27.59% 58.18% -70.11% 34.31% 5.38% -9.09% -
  Horiz. % 44.06% 60.84% 38.46% 128.67% 95.80% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 03/09/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.2750 0.3000 0.2400 0.4400 0.5200 0.6700 0.6850 -
P/RPS 3.72 4.04 4.91 11.11 8.24 15.24 20.77 -68.13%
  QoQ % -7.92% -17.72% -55.81% 34.83% -45.93% -26.62% -
  Horiz. % 17.91% 19.45% 23.64% 53.49% 39.67% 73.38% 100.00%
P/EPS -145.96 78.56 38.43 -1,022.13 1,203.65 -138.08 16,378.59 -
  QoQ % -285.79% 104.42% 103.76% -184.92% 971.70% -100.84% -
  Horiz. % -0.89% 0.48% 0.23% -6.24% 7.35% -0.84% 100.00%
EY -0.69 1.27 2.60 -0.10 0.08 -0.72 0.01 -
  QoQ % -154.33% -51.15% 2,700.00% -225.00% 111.11% -7,300.00% -
  Horiz. % -6,900.00% 12,700.00% 26,000.00% -1,000.00% 800.00% -7,200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.65 0.52 1.76 1.13 1.43 1.43 -43.87%
  QoQ % -7.69% 25.00% -70.45% 55.75% -20.98% 0.00% -
  Horiz. % 41.96% 45.45% 36.36% 123.08% 79.02% 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.
 


 

165  180  446  1414 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 MYEG 1.37-0.02 
 HSI-C5A 0.29-0.10 
 DAYANG 1.31-0.02 
 SAPNRG-WA 0.14-0.005 
 HSI-C5D 0.265-0.075 
 HSI-H6F 0.255+0.035 
 ORION-WA 0.14+0.015 
Partners & Brokers