[SKYGATE] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.42%
YoY- -56.45%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 20,387 27,244 43,541 44,610 61,992 43,460 51,027 -14.17%
PBT 697 742 3,252 3,710 8,776 5,419 5,945 -30.02%
Tax -482 -247 -575 -466 -1,635 -1,343 -1,139 -13.34%
NP 215 495 2,677 3,244 7,141 4,076 4,806 -40.40%
-
NP to SH 370 461 2,906 3,110 7,141 4,076 4,806 -34.76%
-
Tax Rate 69.15% 33.29% 17.68% 12.56% 18.63% 24.78% 19.16% -
Total Cost 20,172 26,749 40,864 41,366 54,851 39,384 46,221 -12.90%
-
Net Worth 80,166 81,722 95,592 75,730 75,945 66,525 54,840 6.52%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 80,166 81,722 95,592 75,730 75,945 66,525 54,840 6.52%
NOSH 154,166 104,772 127,456 100,974 105,480 105,595 99,709 7.52%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.05% 1.82% 6.15% 7.27% 11.52% 9.38% 9.42% -
ROE 0.46% 0.56% 3.04% 4.11% 9.40% 6.13% 8.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.22 26.00 34.16 44.18 58.77 41.16 51.18 -20.18%
EPS 0.24 0.44 2.28 3.08 6.77 3.86 4.82 -39.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.78 0.75 0.75 0.72 0.63 0.55 -0.93%
Adjusted Per Share Value based on latest NOSH - 102,287
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.38 8.53 13.63 13.96 19.40 13.60 15.97 -14.17%
EPS 0.12 0.14 0.91 0.97 2.23 1.28 1.50 -34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2557 0.2991 0.237 0.2377 0.2082 0.1716 6.53%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.585 0.87 0.77 0.84 1.00 0.53 0.54 -
P/RPS 4.42 3.35 2.25 1.90 1.70 1.29 1.06 26.85%
P/EPS 243.75 197.73 33.77 27.27 14.77 13.73 11.20 67.05%
EY 0.41 0.51 2.96 3.67 6.77 7.28 8.93 -40.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.03 1.12 1.39 0.84 0.98 2.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 29/08/13 27/08/12 18/08/11 24/08/10 17/08/09 13/08/08 -
Price 0.585 0.875 0.83 0.79 0.59 0.56 0.57 -
P/RPS 4.42 3.37 2.43 1.79 1.00 1.36 1.11 25.88%
P/EPS 243.75 198.86 36.40 25.65 8.71 14.51 11.83 65.53%
EY 0.41 0.50 2.75 3.90 11.47 6.89 8.46 -39.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.11 1.05 0.82 0.89 1.04 1.39%

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