[SKYGATE] QoQ TTM 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- -0.3%
YoY- 360.82%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 97,837 96,955 104,040 110,538 111,607 84,215 51,027 54.15%
PBT 10,506 10,499 12,455 12,957 13,097 10,033 6,061 44.15%
Tax -2,052 -2,496 -2,911 -2,713 -2,822 -2,046 -1,254 38.73%
NP 8,454 8,003 9,544 10,244 10,275 7,987 4,807 45.54%
-
NP to SH 8,454 8,003 9,544 10,244 10,275 7,987 4,807 45.54%
-
Tax Rate 19.53% 23.77% 23.37% 20.94% 21.55% 20.39% 20.69% -
Total Cost 89,383 88,952 94,496 100,294 101,332 76,228 46,220 55.03%
-
Net Worth 70,607 68,732 66,308 64,284 60,264 56,867 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 56,867 54,872 18.24%
NOSH 105,384 105,741 105,251 105,384 102,142 99,768 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 8.64% 8.25% 9.17% 9.27% 9.21% 9.48% 9.42% -
ROE 11.97% 11.64% 14.39% 15.94% 17.05% 14.04% 8.76% -
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 92.84 91.69 98.85 104.89 109.27 84.41 51.15 48.63%
EPS 8.02 7.57 9.07 9.72 10.06 8.01 4.82 40.28%
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 30.62 30.34 32.56 34.59 34.92 26.35 15.97 54.15%
EPS 2.65 2.50 2.99 3.21 3.22 2.50 1.50 45.98%
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 0.178 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 0.72 0.68 0.54 0.64 0.59 0.68 1.06 -22.67%
P/EPS 8.35 8.19 5.84 6.89 6.46 7.12 11.21 -17.78%
EY 11.97 12.21 17.11 14.51 15.48 14.04 8.92 21.59%
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 - - -
Price 0.63 0.66 0.56 0.66 0.56 0.00 0.00 -
P/RPS 0.68 0.72 0.57 0.63 0.51 0.00 0.00 -
P/EPS 7.85 8.72 6.18 6.79 5.57 0.00 0.00 -
EY 12.73 11.47 16.19 14.73 17.96 0.00 0.00 -
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 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