[SKYGATE] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.78%
YoY- -39.66%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 44,129 64,652 90,109 94,253 121,687 96,955 84,215 -10.20%
PBT 3,244 2,946 8,004 7,631 13,301 10,499 10,033 -17.14%
Tax -1,403 -1,227 -2,066 -870 -2,136 -2,496 -2,046 -6.09%
NP 1,841 1,719 5,938 6,761 11,165 8,003 7,987 -21.68%
-
NP to SH 1,896 1,335 6,037 6,737 11,165 8,003 7,987 -21.30%
-
Tax Rate 43.25% 41.65% 25.81% 11.40% 16.06% 23.77% 20.39% -
Total Cost 42,288 62,933 84,171 87,492 110,522 88,952 76,228 -9.34%
-
Net Worth 0 0 80,075 92,176 76,951 68,732 56,867 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 1,713 - - - -
Div Payout % - - - 25.43% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 0 80,075 92,176 76,951 68,732 56,867 -
NOSH 155,600 101,428 105,362 124,562 105,081 105,741 99,768 7.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.17% 2.66% 6.59% 7.17% 9.18% 8.25% 9.48% -
ROE 0.00% 0.00% 7.54% 7.31% 14.51% 11.64% 14.04% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.36 63.74 85.52 75.67 115.80 91.69 84.41 -16.61%
EPS 1.22 1.32 5.73 5.41 10.63 7.57 8.01 -26.91%
DPS 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.76 0.74 0.7323 0.65 0.57 -
Adjusted Per Share Value based on latest NOSH - 124,562
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.81 20.23 28.20 29.49 38.08 30.34 26.35 -10.20%
EPS 0.59 0.42 1.89 2.11 3.49 2.50 2.50 -21.38%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2506 0.2884 0.2408 0.2151 0.178 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.555 0.95 0.75 0.53 0.57 0.62 0.57 -
P/RPS 1.96 1.49 0.88 0.70 0.49 0.68 0.68 19.28%
P/EPS 45.55 72.18 13.09 9.80 5.36 8.19 7.12 36.23%
EY 2.20 1.39 7.64 10.20 18.64 12.21 14.04 -26.56%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.99 0.72 0.78 0.95 1.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 - 26/11/12 22/11/11 24/11/10 23/11/09 - -
Price 0.535 0.00 0.76 0.69 0.57 0.66 0.00 -
P/RPS 1.89 0.00 0.89 0.91 0.49 0.72 0.00 -
P/EPS 43.91 0.00 13.26 12.76 5.36 8.72 0.00 -
EY 2.28 0.00 7.54 7.84 18.64 11.47 0.00 -
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 0.93 0.78 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