[SKYGATE] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 26,103 22,167 21,293 27,392 33,188 28,665 22,362 10.85%
PBT 2,016 2,625 2,794 3,064 3,972 3,127 2,934 -22.11%
Tax -377 -741 -602 -776 -792 -543 -711 -34.46%
NP 1,639 1,884 2,192 2,288 3,180 2,584 2,223 -18.37%
-
NP to SH 1,639 1,884 2,192 2,288 3,180 2,584 2,223 -18.37%
-
Tax Rate 18.70% 28.23% 21.55% 25.33% 19.94% 17.36% 24.23% -
Total Cost 24,464 20,283 19,101 25,104 30,008 26,081 20,139 13.83%
-
Net Worth 68,732 66,308 64,284 60,264 57,910 54,872 48,774 25.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 68,732 66,308 64,284 60,264 57,910 54,872 48,774 25.66%
NOSH 105,741 105,251 105,384 102,142 101,597 99,768 93,797 8.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.28% 8.50% 10.29% 8.35% 9.58% 9.01% 9.94% -
ROE 2.38% 2.84% 3.41% 3.80% 5.49% 4.71% 4.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.69 21.06 20.21 26.82 32.67 28.73 23.84 2.36%
EPS 1.55 1.79 2.08 2.24 3.13 2.59 2.37 -24.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.61 0.59 0.57 0.55 0.52 16.02%
Adjusted Per Share Value based on latest NOSH - 102,142
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.17 6.94 6.66 8.57 10.39 8.97 7.00 10.84%
EPS 0.51 0.59 0.69 0.72 1.00 0.81 0.70 -19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2075 0.2012 0.1886 0.1812 0.1717 0.1526 25.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.53 0.67 0.65 0.57 0.54 0.69 -
P/RPS 2.51 2.52 3.32 2.42 1.74 1.88 2.89 -8.96%
P/EPS 40.00 29.61 32.21 29.02 18.21 20.85 29.11 23.57%
EY 2.50 3.38 3.10 3.45 5.49 4.80 3.43 -18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 1.10 1.10 1.00 0.98 1.33 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 20/05/09 17/02/09 19/11/08 13/08/08 30/05/08 -
Price 0.66 0.56 0.66 0.56 0.58 0.57 0.57 -
P/RPS 2.67 2.66 3.27 2.09 1.78 1.98 2.39 7.65%
P/EPS 42.58 31.28 31.73 25.00 18.53 22.01 24.05 46.29%
EY 2.35 3.20 3.15 4.00 5.40 4.54 4.16 -31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 1.08 0.95 1.02 1.04 1.10 -4.90%

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