Highlights

[SINOTOP] YoY Quarter Result on 2019-06-30 [#4]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     -39,068.75%    YoY -     -1,936.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 9,052 31,910 57,526 42,718 51,052 47,686 41,528 -18.38%
  YoY % -71.63% -44.53% 34.66% -16.32% 7.06% 14.83% -
  Horiz. % 21.80% 76.84% 138.52% 102.87% 122.93% 114.83% 100.00%
PBT -402 5,379 1,608 1,183 73 1,269 -543 -3.93%
  YoY % -107.47% 234.51% 35.93% 1,520.55% -94.25% 333.70% -
  Horiz. % 74.03% -990.61% -296.13% -217.86% -13.44% -233.70% 100.00%
Tax -74,418 -1,305 -815 -238 -521 -447 -369 102.88%
  YoY % -5,602.53% -60.12% -242.44% 54.32% -16.55% -21.14% -
  Horiz. % 20,167.48% 353.66% 220.87% 64.50% 141.19% 121.14% 100.00%
NP -74,820 4,074 793 945 -448 822 -912 79.95%
  YoY % -1,936.52% 413.75% -16.08% 310.94% -154.50% 190.13% -
  Horiz. % 8,203.95% -446.71% -86.95% -103.62% 49.12% -90.13% 100.00%
NP to SH -74,820 4,074 793 945 -448 822 -912 79.95%
  YoY % -1,936.52% 413.75% -16.08% 310.94% -154.50% 190.13% -
  Horiz. % 8,203.95% -446.71% -86.95% -103.62% 49.12% -90.13% 100.00%
Tax Rate - % 24.26 % 50.68 % 20.12 % 713.70 % 35.22 % - % -
  YoY % 0.00% -52.13% 151.89% -97.18% 1,926.41% 0.00% -
  Horiz. % 0.00% 68.88% 143.90% 57.13% 2,026.41% 100.00% -
Total Cost 83,872 27,836 56,733 41,773 51,500 46,864 42,440 9.51%
  YoY % 201.31% -50.94% 35.81% -18.89% 9.89% 10.42% -
  Horiz. % 197.62% 65.59% 133.68% 98.43% 121.35% 110.42% 100.00%
Net Worth 10,612,989 300,094 218,075 188,999 201,600 164,399 145,919 77.09%
  YoY % 3,436.55% 37.61% 15.38% -6.25% 22.63% 12.66% -
  Horiz. % 7,273.16% 205.66% 149.45% 129.52% 138.16% 112.66% 100.00%
Dividend
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 10,612,989 300,094 218,075 188,999 201,600 164,399 145,919 77.09%
  YoY % 3,436.55% 37.61% 15.38% -6.25% 22.63% 12.66% -
  Horiz. % 7,273.16% 205.66% 149.45% 129.52% 138.16% 112.66% 100.00%
NOSH 394,828 652,379 1,982,500 1,889,999 2,240,000 2,055,000 1,823,999 -18.45%
  YoY % -39.48% -67.09% 4.89% -15.63% 9.00% 12.66% -
  Horiz. % 21.65% 35.77% 108.69% 103.62% 122.81% 112.66% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -826.56 % 12.77 % 1.38 % 2.21 % -0.88 % 1.72 % -2.20 % 120.42%
  YoY % -6,572.67% 825.36% -37.56% 351.14% -151.16% 178.18% -
  Horiz. % 37,570.91% -580.45% -62.73% -100.45% 40.00% -78.18% 100.00%
ROE -0.70 % 1.36 % 0.36 % 0.50 % -0.22 % 0.50 % -0.63 % 1.41%
  YoY % -151.47% 277.78% -28.00% 327.27% -144.00% 179.37% -
  Horiz. % 111.11% -215.87% -57.14% -79.37% 34.92% -79.37% 100.00%
Per Share
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.29 4.89 2.90 2.26 2.28 2.32 2.28 0.06%
  YoY % -53.17% 68.62% 28.32% -0.88% -1.72% 1.75% -
  Horiz. % 100.44% 214.47% 127.19% 99.12% 100.00% 101.75% 100.00%
EPS -18.95 0.62 0.04 0.05 -0.02 0.04 -0.05 120.68%
  YoY % -3,156.45% 1,450.00% -20.00% 350.00% -150.00% 180.00% -
  Horiz. % 37,900.00% -1,240.00% -80.00% -100.00% 40.00% -80.00% 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 26.8800 0.4600 0.1100 0.1000 0.0900 0.0800 0.0800 117.16%
  YoY % 5,743.48% 318.18% 10.00% 11.11% 12.50% 0.00% -
  Horiz. % 33,600.00% 575.00% 137.50% 125.00% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.29 8.08 14.57 10.82 12.93 12.08 10.52 -18.39%
  YoY % -71.66% -44.54% 34.66% -16.32% 7.04% 14.83% -
  Horiz. % 21.77% 76.81% 138.50% 102.85% 122.91% 114.83% 100.00%
EPS -18.95 1.03 0.20 0.24 -0.11 0.21 -0.23 80.05%
  YoY % -1,939.81% 415.00% -16.67% 318.18% -152.38% 191.30% -
  Horiz. % 8,239.13% -447.83% -86.96% -104.35% 47.83% -91.30% 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 26.8800 0.7601 0.5523 0.4787 0.5106 0.4164 0.3696 77.08%
  YoY % 3,436.38% 37.62% 15.37% -6.25% 22.62% 12.66% -
  Horiz. % 7,272.73% 205.65% 149.43% 129.52% 138.15% 112.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2000 0.2550 0.0500 0.0600 0.0600 0.0600 0.0900 -
P/RPS 8.72 5.21 1.72 2.65 2.63 2.59 3.95 11.13%
  YoY % 67.37% 202.91% -35.09% 0.76% 1.54% -34.43% -
  Horiz. % 220.76% 131.90% 43.54% 67.09% 66.58% 65.57% 100.00%
P/EPS -1.06 40.83 125.00 120.00 -300.00 150.00 -180.00 -49.57%
  YoY % -102.60% -67.34% 4.17% 140.00% -300.00% 183.33% -
  Horiz. % 0.59% -22.68% -69.44% -66.67% 166.67% -83.33% 100.00%
EY -94.75 2.45 0.80 0.83 -0.33 0.67 -0.56 98.18%
  YoY % -3,967.35% 206.25% -3.61% 351.52% -149.25% 219.64% -
  Horiz. % 16,919.64% -437.50% -142.86% -148.21% 58.93% -119.64% 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 0.01 0.55 0.45 0.60 0.67 0.75 1.13 -46.75%
  YoY % -98.18% 22.22% -25.00% -10.45% -10.67% -33.63% -
  Horiz. % 0.88% 48.67% 39.82% 53.10% 59.29% 66.37% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/19 03/09/18 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.2150 0.2400 0.0400 0.0650 0.0700 0.0700 0.1000 -
P/RPS 9.38 4.91 1.38 2.88 3.07 3.02 4.39 10.65%
  YoY % 91.04% 255.80% -52.08% -6.19% 1.66% -31.21% -
  Horiz. % 213.67% 111.85% 31.44% 65.60% 69.93% 68.79% 100.00%
P/EPS -1.13 38.43 100.00 130.00 -350.00 175.00 -200.00 -49.84%
  YoY % -102.94% -61.57% -23.08% 137.14% -300.00% 187.50% -
  Horiz. % 0.56% -19.22% -50.00% -65.00% 175.00% -87.50% 100.00%
EY -88.14 2.60 1.00 0.77 -0.29 0.57 -0.50 99.27%
  YoY % -3,490.00% 160.00% 29.87% 365.52% -150.88% 214.00% -
  Horiz. % 17,628.00% -520.00% -200.00% -154.00% 58.00% -114.00% 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 0.01 0.52 0.36 0.65 0.78 0.88 1.25 -47.46%
  YoY % -98.08% 44.44% -44.62% -16.67% -11.36% -29.60% -
  Horiz. % 0.80% 41.60% 28.80% 52.00% 62.40% 70.40% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers