[SKYGATE] QoQ 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- 27.36%
YoY- -40.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 21,650 23,107 21,503 27,993 31,421 33,110 28,882 -17.46%
PBT 2,043 1,850 1,860 1,878 1,452 4,744 4,034 -36.43%
Tax -111 -233 -233 -293 -169 -1,006 -629 -68.50%
NP 1,932 1,617 1,627 1,585 1,283 3,738 3,405 -31.43%
-
NP to SH 1,993 1,566 1,544 1,634 1,283 3,738 3,405 -30.00%
-
Tax Rate 5.43% 12.59% 12.53% 15.60% 11.64% 21.21% 15.59% -
Total Cost 19,718 21,490 19,876 26,408 30,138 29,372 25,477 -15.69%
-
Net Worth 92,176 0 73,189 50,714 76,951 76,027 71,663 18.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,713 - - - -
Div Payout % - - - 104.86% - - - -
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 92,176 0 73,189 50,714 76,951 76,027 71,663 18.25%
NOSH 124,562 102,287 100,259 68,533 105,081 105,593 105,386 11.77%
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 8.92% 7.00% 7.57% 5.66% 4.08% 11.29% 11.79% -
ROE 2.16% 0.00% 2.11% 3.22% 1.67% 4.92% 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 17.38 22.59 21.45 40.85 29.90 31.36 27.41 -26.17%
EPS 1.60 1.48 1.54 1.50 1.22 3.54 3.23 -37.36%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.00 0.73 0.74 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 6.77 7.23 6.73 8.76 9.83 10.36 9.04 -17.51%
EPS 0.62 0.49 0.48 0.51 0.40 1.17 1.07 -30.47%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.2884 0.00 0.229 0.1587 0.2408 0.2379 0.2243 18.22%
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 3.05 3.72 2.66 1.96 1.91 3.19 3.47 -8.23%
P/EPS 33.12 54.87 37.01 33.55 46.68 28.25 29.40 8.25%
EY 3.02 1.82 2.70 2.98 2.14 3.54 3.40 -7.59%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.78 1.08 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 3.97 3.50 3.96 1.44 1.91 1.88 2.30 43.84%
P/EPS 43.12 51.60 55.19 24.75 46.68 16.67 19.50 69.64%
EY 2.32 1.94 1.81 4.04 2.14 6.00 5.13 -41.05%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 1.16 0.80 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