[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.3%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 86,062 84,033 87,082 79,696 90,317 88,346 89,220 -2.36%
PBT 7,491 7,206 6,504 4,560 8,212 7,449 7,420 0.63%
Tax -2,000 -1,461 -1,150 -864 -2,380 -769 -932 65.98%
NP 5,491 5,745 5,354 3,696 5,832 6,680 6,488 -10.48%
-
NP to SH 5,186 5,237 5,812 4,404 5,526 7,112 6,220 -11.36%
-
Tax Rate 26.70% 20.27% 17.68% 18.95% 28.98% 10.32% 12.56% -
Total Cost 80,571 78,288 81,728 76,000 84,485 81,666 82,732 -1.74%
-
Net Worth 81,177 80,249 95,592 79,399 74,318 82,749 75,730 4.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 81,177 80,249 95,592 79,399 74,318 82,749 75,730 4.71%
NOSH 105,425 105,591 127,456 105,865 100,431 111,823 100,974 2.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.38% 6.84% 6.15% 4.64% 6.46% 7.56% 7.27% -
ROE 6.39% 6.53% 6.08% 5.55% 7.44% 8.59% 8.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.63 79.58 68.32 75.28 89.93 79.01 88.36 -5.12%
EPS 4.79 4.96 4.56 4.16 4.77 6.36 6.16 -15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.75 0.74 0.74 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 105,865
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.93 26.30 27.25 24.94 28.26 27.65 27.92 -2.36%
EPS 1.62 1.64 1.82 1.38 1.73 2.23 1.95 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2511 0.2991 0.2485 0.2326 0.2589 0.237 4.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.77 0.75 0.77 0.53 0.60 0.53 0.84 -
P/RPS 0.94 0.94 1.13 0.70 0.67 0.67 0.95 -0.69%
P/EPS 15.65 15.12 16.89 12.74 10.90 8.33 13.64 9.55%
EY 6.39 6.61 5.92 7.85 9.17 12.00 7.33 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.03 0.71 0.81 0.72 1.12 -7.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 27/08/12 21/05/12 29/02/12 22/11/11 18/08/11 -
Price 0.725 0.76 0.83 0.53 0.66 0.69 0.79 -
P/RPS 0.89 0.95 1.21 0.70 0.73 0.87 0.89 0.00%
P/EPS 14.74 15.32 18.20 12.74 12.00 10.85 12.82 9.70%
EY 6.78 6.53 5.49 7.85 8.34 9.22 7.80 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.11 0.71 0.89 0.93 1.05 -7.08%

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