[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -32.52%
YoY- -54.65%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 90,317 88,346 89,220 86,012 117,479 124,550 123,984 -18.99%
PBT 8,212 7,449 7,420 7,440 11,759 13,638 17,552 -39.64%
Tax -2,380 -769 -932 -932 -2,587 -2,405 -3,270 -19.03%
NP 5,832 6,680 6,488 6,508 9,172 11,233 14,282 -44.86%
-
NP to SH 5,526 7,112 6,220 6,176 9,153 11,233 14,282 -46.80%
-
Tax Rate 28.98% 10.32% 12.56% 12.53% 22.00% 17.63% 18.63% -
Total Cost 84,485 81,666 82,732 79,504 108,307 113,317 109,702 -15.94%
-
Net Worth 74,318 82,749 75,730 73,189 71,726 77,216 75,945 -1.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 2,490 - - -
Div Payout % - - - - 27.21% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,318 82,749 75,730 73,189 71,726 77,216 75,945 -1.42%
NOSH 100,431 111,823 100,974 100,259 99,620 105,444 105,480 -3.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.46% 7.56% 7.27% 7.57% 7.81% 9.02% 11.52% -
ROE 7.44% 8.59% 8.21% 8.44% 12.76% 14.55% 18.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 89.93 79.01 88.36 85.79 117.93 118.12 117.54 -16.30%
EPS 4.77 6.36 6.16 6.16 8.68 10.65 13.54 -50.02%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.73 0.72 0.7323 0.72 1.83%
Adjusted Per Share Value based on latest NOSH - 100,259
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.26 27.65 27.92 26.92 36.76 38.98 38.80 -19.00%
EPS 1.73 2.23 1.95 1.93 2.86 3.52 4.47 -46.80%
DPS 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.2326 0.2589 0.237 0.229 0.2245 0.2416 0.2377 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.53 0.84 0.57 0.80 0.57 1.00 -
P/RPS 0.67 0.67 0.95 0.66 0.68 0.48 0.85 -14.63%
P/EPS 10.90 8.33 13.64 9.25 8.71 5.35 7.39 29.48%
EY 9.17 12.00 7.33 10.81 11.48 18.69 13.54 -22.82%
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.81 0.72 1.12 0.78 1.11 0.78 1.39 -30.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 18/08/11 26/05/11 23/02/11 24/11/10 24/08/10 -
Price 0.66 0.69 0.79 0.85 0.59 0.57 0.59 -
P/RPS 0.73 0.87 0.89 0.99 0.50 0.48 0.50 28.60%
P/EPS 12.00 10.85 12.82 13.80 6.42 5.35 4.36 96.03%
EY 8.34 9.22 7.80 7.25 15.57 18.69 22.95 -48.98%
DY 0.00 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.89 0.93 1.05 1.16 0.82 0.78 0.82 5.59%

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