[SKYGATE] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.39%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 44,669 47,954 79,499 92,056 114,027 105,426 110,538 -14.01%
PBT 4,211 2,675 6,852 7,714 9,934 11,746 12,957 -17.07%
Tax -404 -1,257 -1,996 -1,530 -1,701 -2,079 -2,713 -27.18%
NP 3,807 1,418 4,856 6,184 8,233 9,667 10,244 -15.20%
-
NP to SH 4,047 1,368 4,308 6,485 8,199 9,667 10,244 -14.33%
-
Tax Rate 9.59% 46.99% 29.13% 19.83% 17.12% 17.70% 20.94% -
Total Cost 40,862 46,536 74,643 85,872 105,794 95,759 100,294 -13.89%
-
Net Worth 91,586 80,599 0 79,399 0 71,663 64,284 6.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 1,713 - - -
Div Payout % - - - - 20.90% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 91,586 80,599 0 79,399 0 71,663 64,284 6.07%
NOSH 157,906 103,333 106,486 105,865 100,259 105,386 105,384 6.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.52% 2.96% 6.11% 6.72% 7.22% 9.17% 9.27% -
ROE 4.42% 1.70% 0.00% 8.17% 0.00% 13.49% 15.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.29 46.41 74.66 86.96 113.73 100.04 104.89 -19.61%
EPS 2.56 1.32 4.05 6.13 8.18 9.17 9.72 -19.92%
DPS 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
NAPS 0.58 0.78 0.00 0.75 0.00 0.68 0.61 -0.83%
Adjusted Per Share Value based on latest NOSH - 105,865
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.98 15.01 24.88 28.81 35.68 32.99 34.59 -14.00%
EPS 1.27 0.43 1.35 2.03 2.57 3.03 3.21 -14.31%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2866 0.2522 0.00 0.2485 0.00 0.2243 0.2012 6.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.49 0.605 0.75 0.53 0.57 0.95 0.67 -
P/RPS 1.73 1.30 1.00 0.61 0.50 0.95 0.64 18.01%
P/EPS 19.12 45.70 18.54 8.65 6.97 10.36 6.89 18.53%
EY 5.23 2.19 5.39 11.56 14.35 9.66 14.51 -15.63%
DY 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.00 0.71 0.00 1.40 1.10 -4.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 - 21/05/12 26/05/11 25/05/10 20/05/09 -
Price 1.05 0.57 0.00 0.53 0.85 0.63 0.66 -
P/RPS 3.71 1.23 0.00 0.61 0.75 0.63 0.63 34.36%
P/EPS 40.97 43.06 0.00 8.65 10.39 6.87 6.79 34.90%
EY 2.44 2.32 0.00 11.56 9.62 14.56 14.73 -25.88%
DY 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 1.81 0.73 0.00 0.71 0.00 0.93 1.08 8.98%

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