[SKYGATE] QoQ TTM 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- 5.64%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 121,687 116,369 105,426 97,837 96,955 104,040 110,538 6.60%
PBT 13,301 13,865 11,746 10,506 10,499 12,455 12,957 1.76%
Tax -2,136 -2,344 -2,079 -2,052 -2,496 -2,911 -2,713 -14.72%
NP 11,165 11,521 9,667 8,454 8,003 9,544 10,244 5.90%
-
NP to SH 11,165 11,521 9,667 8,454 8,003 9,544 10,244 5.90%
-
Tax Rate 16.06% 16.91% 17.70% 19.53% 23.77% 23.37% 20.94% -
Total Cost 110,522 104,848 95,759 89,383 88,952 94,496 100,294 6.68%
-
Net Worth 76,951 76,027 71,663 70,607 68,732 66,308 64,284 12.72%
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 76,951 76,027 71,663 70,607 68,732 66,308 64,284 12.72%
NOSH 105,081 105,593 105,386 105,384 105,741 105,251 105,384 -0.19%
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 9.18% 9.90% 9.17% 8.64% 8.25% 9.17% 9.27% -
ROE 14.51% 15.15% 13.49% 11.97% 11.64% 14.39% 15.94% -
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 115.80 110.20 100.04 92.84 91.69 98.85 104.89 6.81%
EPS 10.63 10.91 9.17 8.02 7.57 9.07 9.72 6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7323 0.72 0.68 0.67 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 38.08 36.41 32.99 30.62 30.34 32.56 34.59 6.61%
EPS 3.49 3.61 3.03 2.65 2.50 2.99 3.21 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2379 0.2243 0.2209 0.2151 0.2075 0.2012 12.71%
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 0.49 0.91 0.95 0.72 0.68 0.54 0.64 -16.29%
P/EPS 5.36 9.17 10.36 8.35 8.19 5.84 6.89 -15.40%
EY 18.64 10.91 9.66 11.97 12.21 17.11 14.51 18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.39 1.40 1.00 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 0.49 0.54 0.63 0.68 0.72 0.57 0.63 -15.41%
P/EPS 5.36 5.41 6.87 7.85 8.72 6.18 6.79 -14.57%
EY 18.64 18.49 14.56 12.73 11.47 16.19 14.73 16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.93 0.94 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