Highlights

[PERTAMA] YoY Quarter Result on 2015-06-30 [#2]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -108.48%    YoY -     -106.12%
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 - 433,360
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.73 11.36 9.62 8.83 9.93 9.59 9.79 -5.60%
  YoY % -40.76% 18.09% 8.95% -11.08% 3.55% -2.04% -
  Horiz. % 68.74% 116.04% 98.26% 90.19% 101.43% 97.96% 100.00%
EPS -0.17 0.08 -0.06 -0.02 0.25 0.33 0.21 -
  YoY % -312.50% 233.33% -200.00% -108.00% -24.24% 57.14% -
  Horiz. % -80.95% 38.10% -28.57% -9.52% 119.05% 157.14% 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 0.4192 0.8280 0.0000 0.4937 0.4482 0.4201 0.3426 3.15%
  YoY % -49.37% 0.00% 0.00% 10.15% 6.69% 22.62% -
  Horiz. % 122.36% 241.68% 0.00% 144.10% 130.82% 122.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS