[SKYGATE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 163.94%
YoY- -6.56%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,266 20,387 27,244 43,541 44,610 61,992 43,460 -11.93%
PBT 1,180 697 742 3,252 3,710 8,776 5,419 -22.42%
Tax -436 -482 -247 -575 -466 -1,635 -1,343 -17.09%
NP 744 215 495 2,677 3,244 7,141 4,076 -24.67%
-
NP to SH 1,204 370 461 2,906 3,110 7,141 4,076 -18.38%
-
Tax Rate 36.95% 69.15% 33.29% 17.68% 12.56% 18.63% 24.78% -
Total Cost 19,522 20,172 26,749 40,864 41,366 54,851 39,384 -11.03%
-
Net Worth 110,844 80,166 81,722 95,592 75,730 75,945 66,525 8.87%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 110,844 80,166 81,722 95,592 75,730 75,945 66,525 8.87%
NOSH 191,111 154,166 104,772 127,456 100,974 105,480 105,595 10.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.67% 1.05% 1.82% 6.15% 7.27% 11.52% 9.38% -
ROE 1.09% 0.46% 0.56% 3.04% 4.11% 9.40% 6.13% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.60 13.22 26.00 34.16 44.18 58.77 41.16 -20.22%
EPS 0.63 0.24 0.44 2.28 3.08 6.77 3.86 -26.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.78 0.75 0.75 0.72 0.63 -1.36%
Adjusted Per Share Value based on latest NOSH - 114,968
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.34 6.38 8.53 13.63 13.96 19.40 13.60 -11.93%
EPS 0.38 0.12 0.14 0.91 0.97 2.23 1.28 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.2509 0.2557 0.2991 0.237 0.2377 0.2082 8.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.75 0.585 0.87 0.77 0.84 1.00 0.53 -
P/RPS 7.07 4.42 3.35 2.25 1.90 1.70 1.29 32.76%
P/EPS 119.05 243.75 197.73 33.77 27.27 14.77 13.73 43.30%
EY 0.84 0.41 0.51 2.96 3.67 6.77 7.28 -30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 1.12 1.03 1.12 1.39 0.84 7.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 26/08/14 29/08/13 27/08/12 18/08/11 24/08/10 17/08/09 -
Price 0.665 0.585 0.875 0.83 0.79 0.59 0.56 -
P/RPS 6.27 4.42 3.37 2.43 1.79 1.00 1.36 28.99%
P/EPS 105.56 243.75 198.86 36.40 25.65 8.71 14.51 39.17%
EY 0.95 0.41 0.50 2.75 3.90 11.47 6.89 -28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.13 1.12 1.11 1.05 0.82 0.89 4.36%

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