[SKYGATE] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -18.52%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,346 89,220 86,012 117,479 124,550 123,984 115,528 -16.36%
PBT 7,449 7,420 7,440 11,759 13,638 17,552 16,136 -40.24%
Tax -769 -932 -932 -2,587 -2,405 -3,270 -2,516 -54.59%
NP 6,680 6,488 6,508 9,172 11,233 14,282 13,620 -37.78%
-
NP to SH 7,112 6,220 6,176 9,153 11,233 14,282 13,620 -35.12%
-
Tax Rate 10.32% 12.56% 12.53% 22.00% 17.63% 18.63% 15.59% -
Total Cost 81,666 82,732 79,504 108,307 113,317 109,702 101,908 -13.71%
-
Net Worth 82,749 75,730 73,189 71,726 77,216 75,945 71,663 10.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,490 - - - -
Div Payout % - - - 27.21% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 82,749 75,730 73,189 71,726 77,216 75,945 71,663 10.05%
NOSH 111,823 100,974 100,259 99,620 105,444 105,480 105,386 4.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.56% 7.27% 7.57% 7.81% 9.02% 11.52% 11.79% -
ROE 8.59% 8.21% 8.44% 12.76% 14.55% 18.81% 19.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.01 88.36 85.79 117.93 118.12 117.54 109.62 -19.59%
EPS 6.36 6.16 6.16 8.68 10.65 13.54 12.92 -37.62%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.72 0.7323 0.72 0.68 5.79%
Adjusted Per Share Value based on latest NOSH - 68,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.65 27.92 26.92 36.76 38.98 38.80 36.15 -16.35%
EPS 2.23 1.95 1.93 2.86 3.52 4.47 4.26 -35.02%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.2589 0.237 0.229 0.2245 0.2416 0.2377 0.2243 10.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.84 0.57 0.80 0.57 1.00 0.95 -
P/RPS 0.67 0.95 0.66 0.68 0.48 0.85 0.87 -15.96%
P/EPS 8.33 13.64 9.25 8.71 5.35 7.39 7.35 8.69%
EY 12.00 7.33 10.81 11.48 18.69 13.54 13.60 -7.99%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.72 1.12 0.78 1.11 0.78 1.39 1.40 -35.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 26/05/11 23/02/11 24/11/10 24/08/10 25/05/10 -
Price 0.69 0.79 0.85 0.59 0.57 0.59 0.63 -
P/RPS 0.87 0.89 0.99 0.50 0.48 0.50 0.57 32.53%
P/EPS 10.85 12.82 13.80 6.42 5.35 4.36 4.87 70.49%
EY 9.22 7.80 7.25 15.57 18.69 22.95 20.51 -41.28%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.93 1.05 1.16 0.82 0.78 0.82 0.93 0.00%

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