[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 49.23%
YoY- 55.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 117,479 124,550 123,984 115,528 97,858 92,750 86,920 22.17%
PBT 11,759 13,638 17,552 16,136 10,446 9,913 10,838 5.57%
Tax -2,587 -2,405 -3,270 -2,516 -1,319 -2,293 -2,686 -2.46%
NP 9,172 11,233 14,282 13,620 9,127 7,620 8,152 8.15%
-
NP to SH 9,153 11,233 14,282 13,620 9,127 7,620 8,152 8.00%
-
Tax Rate 22.00% 17.63% 18.63% 15.59% 12.63% 23.13% 24.78% -
Total Cost 108,307 113,317 109,702 101,908 88,731 85,130 78,768 23.58%
-
Net Worth 71,726 77,216 75,945 71,663 68,517 68,537 66,525 5.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,490 - - - - - - -
Div Payout % 27.21% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 71,726 77,216 75,945 71,663 68,517 68,537 66,525 5.13%
NOSH 99,620 105,444 105,480 105,386 105,411 105,442 105,595 -3.79%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.81% 9.02% 11.52% 11.79% 9.33% 8.22% 9.38% -
ROE 12.76% 14.55% 18.81% 19.01% 13.32% 11.12% 12.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.93 118.12 117.54 109.62 92.83 87.96 82.31 27.00%
EPS 8.68 10.65 13.54 12.92 8.65 7.23 7.72 8.10%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7323 0.72 0.68 0.65 0.65 0.63 9.28%
Adjusted Per Share Value based on latest NOSH - 105,386
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.76 38.98 38.80 36.15 30.62 29.02 27.20 22.17%
EPS 2.86 3.52 4.47 4.26 2.86 2.38 2.55 7.92%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2245 0.2416 0.2377 0.2243 0.2144 0.2145 0.2082 5.13%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.57 1.00 0.95 0.67 0.62 0.53 -
P/RPS 0.68 0.48 0.85 0.87 0.72 0.70 0.64 4.11%
P/EPS 8.71 5.35 7.39 7.35 7.74 8.58 6.87 17.09%
EY 11.48 18.69 13.54 13.60 12.92 11.66 14.57 -14.65%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.78 1.39 1.40 1.03 0.95 0.84 20.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 24/08/10 25/05/10 23/02/10 23/11/09 17/08/09 -
Price 0.59 0.57 0.59 0.63 0.63 0.66 0.56 -
P/RPS 0.50 0.48 0.50 0.57 0.68 0.75 0.68 -18.48%
P/EPS 6.42 5.35 4.36 4.87 7.28 9.13 7.25 -7.76%
EY 15.57 18.69 22.95 20.51 13.74 10.95 13.79 8.40%
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.82 0.93 0.97 1.02 0.89 -5.30%

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