[SKYGATE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.2%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,274 26,103 22,167 21,293 27,392 33,188 28,665 -0.90%
PBT 3,071 2,016 2,625 2,794 3,064 3,972 3,127 -1.19%
Tax -332 -377 -741 -602 -776 -792 -543 -27.89%
NP 2,739 1,639 1,884 2,192 2,288 3,180 2,584 3.94%
-
NP to SH 2,739 1,639 1,884 2,192 2,288 3,180 2,584 3.94%
-
Tax Rate 10.81% 18.70% 28.23% 21.55% 25.33% 19.94% 17.36% -
Total Cost 25,535 24,464 20,283 19,101 25,104 30,008 26,081 -1.39%
-
Net Worth 70,607 68,732 66,308 64,284 60,264 57,910 54,872 18.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 70,607 68,732 66,308 64,284 60,264 57,910 54,872 18.24%
NOSH 105,384 105,741 105,251 105,384 102,142 101,597 99,768 3.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.69% 6.28% 8.50% 10.29% 8.35% 9.58% 9.01% -
ROE 3.88% 2.38% 2.84% 3.41% 3.80% 5.49% 4.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.83 24.69 21.06 20.21 26.82 32.67 28.73 -4.44%
EPS 2.60 1.55 1.79 2.08 2.24 3.13 2.59 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.63 0.61 0.59 0.57 0.55 14.02%
Adjusted Per Share Value based on latest NOSH - 105,384
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.85 8.17 6.94 6.66 8.57 10.39 8.97 -0.89%
EPS 0.86 0.51 0.59 0.69 0.72 1.00 0.81 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.2151 0.2075 0.2012 0.1886 0.1812 0.1717 18.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.62 0.53 0.67 0.65 0.57 0.54 -
P/RPS 2.50 2.51 2.52 3.32 2.42 1.74 1.88 20.86%
P/EPS 25.78 40.00 29.61 32.21 29.02 18.21 20.85 15.15%
EY 3.88 2.50 3.38 3.10 3.45 5.49 4.80 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.84 1.10 1.10 1.00 0.98 1.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 17/08/09 20/05/09 17/02/09 19/11/08 13/08/08 -
Price 0.63 0.66 0.56 0.66 0.56 0.58 0.57 -
P/RPS 2.35 2.67 2.66 3.27 2.09 1.78 1.98 12.06%
P/EPS 24.24 42.58 31.28 31.73 25.00 18.53 22.01 6.62%
EY 4.13 2.35 3.20 3.15 4.00 5.40 4.54 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 0.89 1.08 0.95 1.02 1.04 -6.50%

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