[SKYGATE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.21%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 63,025 66,260 93,413 69,563 83,215 0 -
PBT 5,405 5,587 10,229 7,435 10,048 0 -
Tax -1,096 -577 -1,804 -1,720 -2,382 0 -
NP 4,309 5,010 8,425 5,715 7,666 0 -
-
NP to SH 3,928 5,334 8,425 5,715 7,666 0 -
-
Tax Rate 20.28% 10.33% 17.64% 23.13% 23.71% - -
Total Cost 58,716 61,250 84,988 63,848 75,549 0 -
-
Net Worth 80,249 82,749 77,216 68,537 57,875 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 80,249 82,749 77,216 68,537 57,875 0 -
NOSH 105,591 111,823 105,444 105,442 101,536 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.84% 7.56% 9.02% 8.22% 9.21% 0.00% -
ROE 4.89% 6.45% 10.91% 8.34% 13.25% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 59.69 59.25 88.59 65.97 81.96 0.00 -
EPS 3.72 4.77 7.99 5.42 7.55 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.7323 0.65 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,741
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.72 20.73 29.23 21.77 26.04 0.00 -
EPS 1.23 1.67 2.64 1.79 2.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2589 0.2416 0.2145 0.1811 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.75 0.53 0.57 0.62 0.57 0.00 -
P/RPS 1.26 0.89 0.64 0.94 0.70 0.00 -
P/EPS 20.16 11.11 7.13 11.44 7.55 0.00 -
EY 4.96 9.00 14.02 8.74 13.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.72 0.78 0.95 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/12 22/11/11 24/11/10 23/11/09 19/11/08 - -
Price 0.76 0.69 0.57 0.66 0.58 0.00 -
P/RPS 1.27 1.16 0.64 1.00 0.71 0.00 -
P/EPS 20.43 14.47 7.13 12.18 7.68 0.00 -
EY 4.89 6.91 14.02 8.21 13.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.78 1.02 1.02 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