[SKYGATE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 92,750 86,920 85,172 110,607 110,953 102,054 89,448 2.44%
PBT 9,913 10,838 11,176 12,784 13,397 11,890 11,736 -10.63%
Tax -2,293 -2,686 -2,408 -3,280 -3,176 -2,278 -2,844 -13.36%
NP 7,620 8,152 8,768 9,504 10,221 9,612 8,892 -9.77%
-
NP to SH 7,620 8,152 8,768 9,504 10,221 9,612 8,892 -9.77%
-
Tax Rate 23.13% 24.78% 21.55% 25.66% 23.71% 19.16% 24.23% -
Total Cost 85,130 78,768 76,404 101,103 100,732 92,442 80,556 3.74%
-
Net Worth 68,537 66,525 64,284 60,359 57,875 54,840 48,774 25.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 68,537 66,525 64,284 60,359 57,875 54,840 48,774 25.42%
NOSH 105,442 105,595 105,384 102,303 101,536 99,709 93,797 8.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.22% 9.38% 10.29% 8.59% 9.21% 9.42% 9.94% -
ROE 11.12% 12.25% 13.64% 15.75% 17.66% 17.53% 18.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 87.96 82.31 80.82 108.12 109.27 102.35 95.36 -5.23%
EPS 7.23 7.72 8.32 9.29 10.07 9.64 9.48 -16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.61 0.59 0.57 0.55 0.52 16.02%
Adjusted Per Share Value based on latest NOSH - 102,142
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.02 27.20 26.65 34.61 34.72 31.94 27.99 2.43%
EPS 2.38 2.55 2.74 2.97 3.20 3.01 2.78 -9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2082 0.2012 0.1889 0.1811 0.1716 0.1526 25.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.53 0.67 0.65 0.57 0.54 0.69 -
P/RPS 0.70 0.64 0.83 0.60 0.52 0.53 0.72 -1.85%
P/EPS 8.58 6.87 8.05 7.00 5.66 5.60 7.28 11.56%
EY 11.66 14.57 12.42 14.29 17.66 17.85 13.74 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 1.10 1.10 1.00 0.98 1.33 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 20/05/09 17/02/09 19/11/08 13/08/08 30/05/08 -
Price 0.66 0.56 0.66 0.56 0.58 0.57 0.57 -
P/RPS 0.75 0.68 0.82 0.52 0.53 0.56 0.60 16.02%
P/EPS 9.13 7.25 7.93 6.03 5.76 5.91 6.01 32.11%
EY 10.95 13.79 12.61 16.59 17.36 16.91 16.63 -24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 1.08 0.95 1.02 1.04 1.10 -4.90%

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