[SKYGATE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.98%
YoY- 47.42%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 44,610 21,503 117,479 93,413 61,992 28,882 97,858 -40.85%
PBT 3,710 1,860 11,759 10,229 8,776 4,034 10,446 -49.94%
Tax -466 -233 -2,587 -1,804 -1,635 -629 -1,319 -50.11%
NP 3,244 1,627 9,172 8,425 7,141 3,405 9,127 -49.91%
-
NP to SH 3,110 1,544 9,153 8,425 7,141 3,405 9,127 -51.31%
-
Tax Rate 12.56% 12.53% 22.00% 17.64% 18.63% 15.59% 12.63% -
Total Cost 41,366 19,876 108,307 84,988 54,851 25,477 88,731 -39.96%
-
Net Worth 75,730 73,189 71,726 77,216 75,945 71,663 68,517 6.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,490 - - - - -
Div Payout % - - 27.21% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 75,730 73,189 71,726 77,216 75,945 71,663 68,517 6.92%
NOSH 100,974 100,259 99,620 105,444 105,480 105,386 105,411 -2.83%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.27% 7.57% 7.81% 9.02% 11.52% 11.79% 9.33% -
ROE 4.11% 2.11% 12.76% 10.91% 9.40% 4.75% 13.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.18 21.45 117.93 88.59 58.77 27.41 92.83 -39.12%
EPS 3.08 1.54 8.68 7.99 6.77 3.23 8.65 -49.85%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.72 0.7323 0.72 0.68 0.65 10.03%
Adjusted Per Share Value based on latest NOSH - 105,081
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.96 6.73 36.76 29.23 19.40 9.04 30.62 -40.84%
EPS 0.97 0.48 2.86 2.64 2.23 1.07 2.86 -51.46%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.229 0.2245 0.2416 0.2377 0.2243 0.2144 6.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.84 0.57 0.80 0.57 1.00 0.95 0.67 -
P/RPS 1.90 2.66 0.68 0.64 1.70 3.47 0.72 91.30%
P/EPS 27.27 37.01 8.71 7.13 14.77 29.40 7.74 132.07%
EY 3.67 2.70 11.48 14.02 6.77 3.40 12.92 -56.88%
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 1.11 0.78 1.39 1.40 1.03 5.75%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 23/02/11 24/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.79 0.85 0.59 0.57 0.59 0.63 0.63 -
P/RPS 1.79 3.96 0.50 0.64 1.00 2.30 0.68 90.98%
P/EPS 25.65 55.19 6.42 7.13 8.71 19.50 7.28 132.08%
EY 3.90 1.81 15.57 14.02 11.47 5.13 13.74 -56.90%
DY 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.16 0.82 0.78 0.82 0.93 0.97 5.44%

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