[SKYGATE] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.84%
YoY- -31.13%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 90,109 92,566 92,056 93,635 94,253 104,024 114,027 -14.48%
PBT 8,004 7,976 7,714 8,434 7,631 7,040 9,934 -13.37%
Tax -2,066 -1,656 -1,530 -1,547 -870 -928 -1,701 13.79%
NP 5,938 6,320 6,184 6,887 6,761 6,112 8,233 -19.52%
-
NP to SH 6,037 6,576 6,485 6,928 6,737 6,027 8,199 -18.41%
-
Tax Rate 25.81% 20.76% 19.83% 18.34% 11.40% 13.18% 17.12% -
Total Cost 84,171 86,246 85,872 86,748 87,492 97,912 105,794 -14.10%
-
Net Worth 80,075 86,226 79,399 67,189 92,176 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 1,713 1,713 1,713 -
Div Payout % - - - - 25.43% 28.43% 20.90% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 80,075 86,226 79,399 67,189 92,176 0 0 -
NOSH 105,362 114,968 105,865 90,796 124,562 102,287 100,259 3.35%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.59% 6.83% 6.72% 7.36% 7.17% 5.88% 7.22% -
ROE 7.54% 7.63% 8.17% 10.31% 7.31% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 85.52 80.51 86.96 103.13 75.67 101.70 113.73 -17.26%
EPS 5.73 5.72 6.13 7.63 5.41 5.89 8.18 -21.07%
DPS 0.00 0.00 0.00 0.00 1.38 1.68 1.71 -
NAPS 0.76 0.75 0.75 0.74 0.74 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,796
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.20 28.97 28.81 29.30 29.49 32.55 35.68 -14.47%
EPS 1.89 2.06 2.03 2.17 2.11 1.89 2.57 -18.48%
DPS 0.00 0.00 0.00 0.00 0.54 0.54 0.54 -
NAPS 0.2506 0.2698 0.2485 0.2103 0.2884 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.77 0.53 0.60 0.53 0.84 0.57 -
P/RPS 0.88 0.96 0.61 0.58 0.70 0.83 0.50 45.62%
P/EPS 13.09 13.46 8.65 7.86 9.80 14.26 6.97 52.04%
EY 7.64 7.43 11.56 12.72 10.20 7.01 14.35 -34.23%
DY 0.00 0.00 0.00 0.00 2.60 1.99 3.00 -
P/NAPS 0.99 1.03 0.71 0.81 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 21/05/12 29/02/12 22/11/11 18/08/11 26/05/11 -
Price 0.76 0.83 0.53 0.66 0.69 0.79 0.85 -
P/RPS 0.89 1.03 0.61 0.64 0.91 0.78 0.75 12.05%
P/EPS 13.26 14.51 8.65 8.65 12.76 13.41 10.39 17.60%
EY 7.54 6.89 11.56 11.56 7.84 7.46 9.62 -14.95%
DY 0.00 0.00 0.00 0.00 1.99 2.12 2.01 -
P/NAPS 1.00 1.11 0.71 0.89 0.93 0.00 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