[SKYGATE] QoQ Annualized Quarter 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- -9.89%
YoY- -26.36%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,488 54,608 86,062 84,033 87,082 79,696 90,317 -28.62%
PBT 1,484 2,332 7,491 7,206 6,504 4,560 8,212 -68.06%
Tax -494 -848 -2,000 -1,461 -1,150 -864 -2,380 -64.97%
NP 990 1,484 5,491 5,745 5,354 3,696 5,832 -69.37%
-
NP to SH 922 1,576 5,186 5,237 5,812 4,404 5,526 -69.72%
-
Tax Rate 33.29% 36.36% 26.70% 20.27% 17.68% 18.95% 28.98% -
Total Cost 53,498 53,124 80,571 78,288 81,728 76,000 84,485 -26.28%
-
Net Worth 81,722 0 81,177 80,249 95,592 79,399 74,318 6.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 81,722 0 81,177 80,249 95,592 79,399 74,318 6.54%
NOSH 104,772 106,486 105,425 105,591 127,456 105,865 100,431 2.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.82% 2.72% 6.38% 6.84% 6.15% 4.64% 6.46% -
ROE 1.13% 0.00% 6.39% 6.53% 6.08% 5.55% 7.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.01 51.28 81.63 79.58 68.32 75.28 89.93 -30.60%
EPS 0.88 1.48 4.79 4.96 4.56 4.16 4.77 -67.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.00 0.77 0.76 0.75 0.75 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 105,362
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.05 17.09 26.93 26.30 27.25 24.94 28.26 -28.62%
EPS 0.29 0.49 1.62 1.64 1.82 1.38 1.73 -69.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.00 0.254 0.2511 0.2991 0.2485 0.2326 6.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.87 0.75 0.77 0.75 0.77 0.53 0.60 -
P/RPS 1.67 1.46 0.94 0.94 1.13 0.70 0.67 83.93%
P/EPS 98.86 50.68 15.65 15.12 16.89 12.74 10.90 335.49%
EY 1.01 1.97 6.39 6.61 5.92 7.85 9.17 -77.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 1.00 0.99 1.03 0.71 0.81 24.13%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 - 27/02/13 26/11/12 27/08/12 21/05/12 29/02/12 -
Price 0.875 0.00 0.725 0.76 0.83 0.53 0.66 -
P/RPS 1.68 0.00 0.89 0.95 1.21 0.70 0.73 74.39%
P/EPS 99.43 0.00 14.74 15.32 18.20 12.74 12.00 309.99%
EY 1.01 0.00 6.78 6.53 5.49 7.85 8.34 -75.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 0.94 1.00 1.11 0.71 0.89 16.57%

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