[SKYGATE] QoQ Annualized 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- -6.53%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 123,984 115,528 97,858 92,750 86,920 85,172 110,607 7.93%
PBT 17,552 16,136 10,446 9,913 10,838 11,176 12,784 23.60%
Tax -3,270 -2,516 -1,319 -2,293 -2,686 -2,408 -3,280 -0.20%
NP 14,282 13,620 9,127 7,620 8,152 8,768 9,504 31.29%
-
NP to SH 14,282 13,620 9,127 7,620 8,152 8,768 9,504 31.29%
-
Tax Rate 18.63% 15.59% 12.63% 23.13% 24.78% 21.55% 25.66% -
Total Cost 109,702 101,908 88,731 85,130 78,768 76,404 101,103 5.60%
-
Net Worth 75,945 71,663 68,517 68,537 66,525 64,284 60,359 16.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 75,945 71,663 68,517 68,537 66,525 64,284 60,359 16.59%
NOSH 105,480 105,386 105,411 105,442 105,595 105,384 102,303 2.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.52% 11.79% 9.33% 8.22% 9.38% 10.29% 8.59% -
ROE 18.81% 19.01% 13.32% 11.12% 12.25% 13.64% 15.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.54 109.62 92.83 87.96 82.31 80.82 108.12 5.74%
EPS 13.54 12.92 8.65 7.23 7.72 8.32 9.29 28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.65 0.65 0.63 0.61 0.59 14.23%
Adjusted Per Share Value based on latest NOSH - 105,741
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.80 36.15 30.62 29.02 27.20 26.65 34.61 7.93%
EPS 4.47 4.26 2.86 2.38 2.55 2.74 2.97 31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 0.2243 0.2144 0.2145 0.2082 0.2012 0.1889 16.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.95 0.67 0.62 0.53 0.67 0.65 -
P/RPS 0.85 0.87 0.72 0.70 0.64 0.83 0.60 26.21%
P/EPS 7.39 7.35 7.74 8.58 6.87 8.05 7.00 3.69%
EY 13.54 13.60 12.92 11.66 14.57 12.42 14.29 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.40 1.03 0.95 0.84 1.10 1.10 16.93%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 23/11/09 17/08/09 20/05/09 17/02/09 -
Price 0.59 0.63 0.63 0.66 0.56 0.66 0.56 -
P/RPS 0.50 0.57 0.68 0.75 0.68 0.82 0.52 -2.58%
P/EPS 4.36 4.87 7.28 9.13 7.25 7.93 6.03 -19.48%
EY 22.95 20.51 13.74 10.95 13.79 12.61 16.59 24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.97 1.02 0.89 1.08 0.95 -9.36%

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