[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.64%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 66,260 44,610 21,503 117,479 93,413 61,992 28,882 73.85%
PBT 5,587 3,710 1,860 11,759 10,229 8,776 4,034 24.22%
Tax -577 -466 -233 -2,587 -1,804 -1,635 -629 -5.58%
NP 5,010 3,244 1,627 9,172 8,425 7,141 3,405 29.33%
-
NP to SH 5,334 3,110 1,544 9,153 8,425 7,141 3,405 34.84%
-
Tax Rate 10.33% 12.56% 12.53% 22.00% 17.64% 18.63% 15.59% -
Total Cost 61,250 41,366 19,876 108,307 84,988 54,851 25,477 79.36%
-
Net Worth 82,749 75,730 73,189 71,726 77,216 75,945 71,663 10.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,490 - - - -
Div Payout % - - - 27.21% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 82,749 75,730 73,189 71,726 77,216 75,945 71,663 10.05%
NOSH 111,823 100,974 100,259 99,620 105,444 105,480 105,386 4.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.56% 7.27% 7.57% 7.81% 9.02% 11.52% 11.79% -
ROE 6.45% 4.11% 2.11% 12.76% 10.91% 9.40% 4.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.25 44.18 21.45 117.93 88.59 58.77 27.41 67.10%
EPS 4.77 3.08 1.54 8.68 7.99 6.77 3.23 29.65%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.72 0.7323 0.72 0.68 5.79%
Adjusted Per Share Value based on latest NOSH - 68,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.73 13.96 6.73 36.76 29.23 19.40 9.04 73.80%
EPS 1.67 0.97 0.48 2.86 2.64 2.23 1.07 34.51%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.2589 0.237 0.229 0.2245 0.2416 0.2377 0.2243 10.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.84 0.57 0.80 0.57 1.00 0.95 -
P/RPS 0.89 1.90 2.66 0.68 0.64 1.70 3.47 -59.59%
P/EPS 11.11 27.27 37.01 8.71 7.13 14.77 29.40 -47.70%
EY 9.00 3.67 2.70 11.48 14.02 6.77 3.40 91.24%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.72 1.12 0.78 1.11 0.78 1.39 1.40 -35.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 26/05/11 23/02/11 24/11/10 24/08/10 25/05/10 -
Price 0.69 0.79 0.85 0.59 0.57 0.59 0.63 -
P/RPS 1.16 1.79 3.96 0.50 0.64 1.00 2.30 -36.61%
P/EPS 14.47 25.65 55.19 6.42 7.13 8.71 19.50 -18.02%
EY 6.91 3.90 1.81 15.57 14.02 11.47 5.13 21.94%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.93 1.05 1.16 0.82 0.78 0.82 0.93 0.00%

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