[SKYGATE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.2%
YoY- -10.39%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 60,295 44,129 64,652 90,109 94,253 121,687 96,955 -7.60%
PBT 15,611 3,244 2,946 8,004 7,631 13,301 10,499 6.83%
Tax -1,903 -1,403 -1,227 -2,066 -870 -2,136 -2,496 -4.41%
NP 13,708 1,841 1,719 5,938 6,761 11,165 8,003 9.37%
-
NP to SH 10,317 1,896 1,335 6,037 6,737 11,165 8,003 4.32%
-
Tax Rate 12.19% 43.25% 41.65% 25.81% 11.40% 16.06% 23.77% -
Total Cost 46,587 42,288 62,933 84,171 87,492 110,522 88,952 -10.21%
-
Net Worth 116,060 0 0 80,075 92,176 76,951 68,732 9.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 1,713 - - -
Div Payout % - - - - 25.43% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 116,060 0 0 80,075 92,176 76,951 68,732 9.11%
NOSH 211,019 155,600 101,428 105,362 124,562 105,081 105,741 12.19%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.73% 4.17% 2.66% 6.59% 7.17% 9.18% 8.25% -
ROE 8.89% 0.00% 0.00% 7.54% 7.31% 14.51% 11.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.57 28.36 63.74 85.52 75.67 115.80 91.69 -17.65%
EPS 4.89 1.22 1.32 5.73 5.41 10.63 7.57 -7.02%
DPS 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
NAPS 0.55 0.00 0.00 0.76 0.74 0.7323 0.65 -2.74%
Adjusted Per Share Value based on latest NOSH - 105,362
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.87 13.81 20.23 28.20 29.49 38.08 30.34 -7.60%
EPS 3.23 0.59 0.42 1.89 2.11 3.49 2.50 4.36%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.3632 0.00 0.00 0.2506 0.2884 0.2408 0.2151 9.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.70 0.555 0.95 0.75 0.53 0.57 0.62 -
P/RPS 2.45 1.96 1.49 0.88 0.70 0.49 0.68 23.80%
P/EPS 14.32 45.55 72.18 13.09 9.80 5.36 8.19 9.75%
EY 6.98 2.20 1.39 7.64 10.20 18.64 12.21 -8.89%
DY 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 1.27 0.00 0.00 0.99 0.72 0.78 0.95 4.95%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 - 26/11/12 22/11/11 24/11/10 23/11/09 -
Price 1.06 0.535 0.00 0.76 0.69 0.57 0.66 -
P/RPS 3.71 1.89 0.00 0.89 0.91 0.49 0.72 31.40%
P/EPS 21.68 43.91 0.00 13.26 12.76 5.36 8.72 16.38%
EY 4.61 2.28 0.00 7.54 7.84 18.64 11.47 -14.08%
DY 0.00 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.93 0.00 0.00 1.00 0.93 0.78 1.02 11.20%

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