[SKYGATE] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.3%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,860 38,704 54,608 79,696 86,012 115,528 85,172 -12.25%
PBT 3,328 1,048 2,332 4,560 7,440 16,136 11,176 -18.27%
Tax -604 -820 -848 -864 -932 -2,516 -2,408 -20.57%
NP 2,724 228 1,484 3,696 6,508 13,620 8,768 -17.69%
-
NP to SH 2,716 372 1,576 4,404 6,176 13,620 8,768 -17.73%
-
Tax Rate 18.15% 78.24% 36.36% 18.95% 12.53% 15.59% 21.55% -
Total Cost 36,136 38,476 53,124 76,000 79,504 101,908 76,404 -11.72%
-
Net Worth 91,586 80,599 0 79,399 73,189 71,663 64,284 6.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 91,586 80,599 0 79,399 73,189 71,663 64,284 6.07%
NOSH 157,906 103,333 106,486 105,865 100,259 105,386 105,384 6.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.01% 0.59% 2.72% 4.64% 7.57% 11.79% 10.29% -
ROE 2.97% 0.46% 0.00% 5.55% 8.44% 19.01% 13.64% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 24.61 37.46 51.28 75.28 85.79 109.62 80.82 -17.97%
EPS 1.72 0.36 1.48 4.16 6.16 12.92 8.32 -23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.78 0.00 0.75 0.73 0.68 0.61 -0.83%
Adjusted Per Share Value based on latest NOSH - 105,865
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.16 12.11 17.09 24.94 26.92 36.15 26.65 -12.25%
EPS 0.85 0.12 0.49 1.38 1.93 4.26 2.74 -17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2866 0.2522 0.00 0.2485 0.229 0.2243 0.2012 6.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.49 0.605 0.75 0.53 0.57 0.95 0.67 -
P/RPS 1.99 1.62 1.46 0.70 0.66 0.87 0.83 15.68%
P/EPS 28.49 168.06 50.68 12.74 9.25 7.35 8.05 23.43%
EY 3.51 0.60 1.97 7.85 10.81 13.60 12.42 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.00 0.71 0.78 1.40 1.10 -4.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 - 21/05/12 26/05/11 25/05/10 20/05/09 -
Price 1.05 0.57 0.00 0.53 0.85 0.63 0.66 -
P/RPS 4.27 1.52 0.00 0.70 0.99 0.57 0.82 31.63%
P/EPS 61.05 158.33 0.00 12.74 13.80 4.87 7.93 40.49%
EY 1.64 0.63 0.00 7.85 7.25 20.51 12.61 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.73 0.00 0.71 1.16 0.93 1.08 8.98%

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