[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.7%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,413 61,992 28,882 97,858 69,563 43,460 21,293 167.74%
PBT 10,229 8,776 4,034 10,446 7,435 5,419 2,794 137.35%
Tax -1,804 -1,635 -629 -1,319 -1,720 -1,343 -602 107.71%
NP 8,425 7,141 3,405 9,127 5,715 4,076 2,192 145.16%
-
NP to SH 8,425 7,141 3,405 9,127 5,715 4,076 2,192 145.16%
-
Tax Rate 17.64% 18.63% 15.59% 12.63% 23.13% 24.78% 21.55% -
Total Cost 84,988 54,851 25,477 88,731 63,848 39,384 19,101 170.27%
-
Net Worth 77,216 75,945 71,663 68,517 68,537 66,525 64,284 12.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 77,216 75,945 71,663 68,517 68,537 66,525 64,284 12.98%
NOSH 105,444 105,480 105,386 105,411 105,442 105,595 105,384 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.02% 11.52% 11.79% 9.33% 8.22% 9.38% 10.29% -
ROE 10.91% 9.40% 4.75% 13.32% 8.34% 6.13% 3.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 88.59 58.77 27.41 92.83 65.97 41.16 20.21 167.60%
EPS 7.99 6.77 3.23 8.65 5.42 3.86 2.08 145.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7323 0.72 0.68 0.65 0.65 0.63 0.61 12.94%
Adjusted Per Share Value based on latest NOSH - 105,384
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.23 19.40 9.04 30.62 21.77 13.60 6.66 167.82%
EPS 2.64 2.23 1.07 2.86 1.79 1.28 0.69 144.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2377 0.2243 0.2144 0.2145 0.2082 0.2012 12.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.57 1.00 0.95 0.67 0.62 0.53 0.67 -
P/RPS 0.64 1.70 3.47 0.72 0.94 1.29 3.32 -66.59%
P/EPS 7.13 14.77 29.40 7.74 11.44 13.73 32.21 -63.37%
EY 14.02 6.77 3.40 12.92 8.74 7.28 3.10 173.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.39 1.40 1.03 0.95 0.84 1.10 -20.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 23/02/10 23/11/09 17/08/09 20/05/09 -
Price 0.57 0.59 0.63 0.63 0.66 0.56 0.66 -
P/RPS 0.64 1.00 2.30 0.68 1.00 1.36 3.27 -66.25%
P/EPS 7.13 8.71 19.50 7.28 12.18 14.51 31.73 -63.00%
EY 14.02 11.47 5.13 13.74 8.21 6.89 3.15 170.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.93 0.97 1.02 0.89 1.08 -19.48%

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