[SKYGATE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.34%
YoY- -36.69%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 87,082 79,696 90,317 88,346 89,220 86,012 117,479 -18.10%
PBT 6,504 4,560 8,212 7,449 7,420 7,440 11,759 -32.64%
Tax -1,150 -864 -2,380 -769 -932 -932 -2,587 -41.78%
NP 5,354 3,696 5,832 6,680 6,488 6,508 9,172 -30.17%
-
NP to SH 5,812 4,404 5,526 7,112 6,220 6,176 9,153 -26.14%
-
Tax Rate 17.68% 18.95% 28.98% 10.32% 12.56% 12.53% 22.00% -
Total Cost 81,728 76,000 84,485 81,666 82,732 79,504 108,307 -17.12%
-
Net Worth 95,592 79,399 74,318 82,749 75,730 73,189 71,726 21.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 2,490 -
Div Payout % - - - - - - 27.21% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 95,592 79,399 74,318 82,749 75,730 73,189 71,726 21.12%
NOSH 127,456 105,865 100,431 111,823 100,974 100,259 99,620 17.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.15% 4.64% 6.46% 7.56% 7.27% 7.57% 7.81% -
ROE 6.08% 5.55% 7.44% 8.59% 8.21% 8.44% 12.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.32 75.28 89.93 79.01 88.36 85.79 117.93 -30.52%
EPS 4.56 4.16 4.77 6.36 6.16 6.16 8.68 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.75 0.75 0.74 0.74 0.75 0.73 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 124,562
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.25 24.94 28.26 27.65 27.92 26.92 36.76 -18.10%
EPS 1.82 1.38 1.73 2.23 1.95 1.93 2.86 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.2991 0.2485 0.2326 0.2589 0.237 0.229 0.2245 21.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.53 0.60 0.53 0.84 0.57 0.80 -
P/RPS 1.13 0.70 0.67 0.67 0.95 0.66 0.68 40.33%
P/EPS 16.89 12.74 10.90 8.33 13.64 9.25 8.71 55.56%
EY 5.92 7.85 9.17 12.00 7.33 10.81 11.48 -35.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 1.03 0.71 0.81 0.72 1.12 0.78 1.11 -4.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 21/05/12 29/02/12 22/11/11 18/08/11 26/05/11 23/02/11 -
Price 0.83 0.53 0.66 0.69 0.79 0.85 0.59 -
P/RPS 1.21 0.70 0.73 0.87 0.89 0.99 0.50 80.34%
P/EPS 18.20 12.74 12.00 10.85 12.82 13.80 6.42 100.43%
EY 5.49 7.85 8.34 9.22 7.80 7.25 15.57 -50.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 1.11 0.71 0.89 0.93 1.05 1.16 0.82 22.39%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment