[SKYGATE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 14.35%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 121,406 121,687 116,369 105,426 97,837 96,955 104,040 10.80%
PBT 12,108 13,301 13,865 11,746 10,506 10,499 12,455 -1.86%
Tax -2,097 -2,136 -2,344 -2,079 -2,052 -2,496 -2,911 -19.59%
NP 10,011 11,165 11,521 9,667 8,454 8,003 9,544 3.22%
-
NP to SH 10,060 11,165 11,521 9,667 8,454 8,003 9,544 3.56%
-
Tax Rate 17.32% 16.06% 16.91% 17.70% 19.53% 23.77% 23.37% -
Total Cost 111,395 110,522 104,848 95,759 89,383 88,952 94,496 11.55%
-
Net Worth 50,714 76,951 76,027 71,663 70,607 68,732 66,308 -16.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,713 - - - - - - -
Div Payout % 17.03% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 50,714 76,951 76,027 71,663 70,607 68,732 66,308 -16.32%
NOSH 68,533 105,081 105,593 105,386 105,384 105,741 105,251 -24.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.25% 9.18% 9.90% 9.17% 8.64% 8.25% 9.17% -
ROE 19.84% 14.51% 15.15% 13.49% 11.97% 11.64% 14.39% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 177.15 115.80 110.20 100.04 92.84 91.69 98.85 47.38%
EPS 14.68 10.63 10.91 9.17 8.02 7.57 9.07 37.73%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.7323 0.72 0.68 0.67 0.65 0.63 11.29%
Adjusted Per Share Value based on latest NOSH - 105,386
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.99 38.08 36.41 32.99 30.62 30.34 32.56 10.79%
EPS 3.15 3.49 3.61 3.03 2.65 2.50 2.99 3.52%
DPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.2408 0.2379 0.2243 0.2209 0.2151 0.2075 -16.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.57 1.00 0.95 0.67 0.62 0.53 -
P/RPS 0.45 0.49 0.91 0.95 0.72 0.68 0.54 -11.41%
P/EPS 5.45 5.36 9.17 10.36 8.35 8.19 5.84 -4.49%
EY 18.35 18.64 10.91 9.66 11.97 12.21 17.11 4.76%
DY 3.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 1.39 1.40 1.00 0.95 0.84 18.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 24/08/10 25/05/10 23/02/10 23/11/09 17/08/09 -
Price 0.59 0.57 0.59 0.63 0.63 0.66 0.56 -
P/RPS 0.33 0.49 0.54 0.63 0.68 0.72 0.57 -30.46%
P/EPS 4.02 5.36 5.41 6.87 7.85 8.72 6.18 -24.86%
EY 24.88 18.64 18.49 14.56 12.73 11.47 16.19 33.06%
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.82 0.93 0.94 1.02 0.89 -6.84%

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