[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.74%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 97,858 92,750 86,920 85,172 110,607 110,953 102,054 -2.75%
PBT 10,446 9,913 10,838 11,176 12,784 13,397 11,890 -8.24%
Tax -1,319 -2,293 -2,686 -2,408 -3,280 -3,176 -2,278 -30.46%
NP 9,127 7,620 8,152 8,768 9,504 10,221 9,612 -3.38%
-
NP to SH 9,127 7,620 8,152 8,768 9,504 10,221 9,612 -3.38%
-
Tax Rate 12.63% 23.13% 24.78% 21.55% 25.66% 23.71% 19.16% -
Total Cost 88,731 85,130 78,768 76,404 101,103 100,732 92,442 -2.68%
-
Net Worth 68,517 68,537 66,525 64,284 60,359 57,875 54,840 15.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 68,517 68,537 66,525 64,284 60,359 57,875 54,840 15.95%
NOSH 105,411 105,442 105,595 105,384 102,303 101,536 99,709 3.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.33% 8.22% 9.38% 10.29% 8.59% 9.21% 9.42% -
ROE 13.32% 11.12% 12.25% 13.64% 15.75% 17.66% 17.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.83 87.96 82.31 80.82 108.12 109.27 102.35 -6.28%
EPS 8.65 7.23 7.72 8.32 9.29 10.07 9.64 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.63 0.61 0.59 0.57 0.55 11.74%
Adjusted Per Share Value based on latest NOSH - 105,384
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.62 29.02 27.20 26.65 34.61 34.72 31.94 -2.76%
EPS 2.86 2.38 2.55 2.74 2.97 3.20 3.01 -3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2144 0.2145 0.2082 0.2012 0.1889 0.1811 0.1716 15.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.62 0.53 0.67 0.65 0.57 0.54 -
P/RPS 0.72 0.70 0.64 0.83 0.60 0.52 0.53 22.59%
P/EPS 7.74 8.58 6.87 8.05 7.00 5.66 5.60 24.00%
EY 12.92 11.66 14.57 12.42 14.29 17.66 17.85 -19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.84 1.10 1.10 1.00 0.98 3.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 17/08/09 20/05/09 17/02/09 19/11/08 13/08/08 -
Price 0.63 0.66 0.56 0.66 0.56 0.58 0.57 -
P/RPS 0.68 0.75 0.68 0.82 0.52 0.53 0.56 13.77%
P/EPS 7.28 9.13 7.25 7.93 6.03 5.76 5.91 14.86%
EY 13.74 10.95 13.79 12.61 16.59 17.36 16.91 -12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.02 0.89 1.08 0.95 1.02 1.04 -4.52%

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