[SKYGATE] QoQ Cumulative 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- 23.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 69,563 43,460 21,293 110,607 83,215 51,027 22,362 112.95%
PBT 7,435 5,419 2,794 12,784 10,048 5,945 2,934 85.76%
Tax -1,720 -1,343 -602 -3,280 -2,382 -1,139 -711 80.11%
NP 5,715 4,076 2,192 9,504 7,666 4,806 2,223 87.55%
-
NP to SH 5,715 4,076 2,192 9,504 7,666 4,806 2,223 87.55%
-
Tax Rate 23.13% 24.78% 21.55% 25.66% 23.71% 19.16% 24.23% -
Total Cost 63,848 39,384 19,101 101,103 75,549 46,221 20,139 115.65%
-
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 8.34% 6.13% 3.41% 15.75% 13.25% 8.76% 4.56% -
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 65.97 41.16 20.21 108.12 81.96 51.18 23.84 96.98%
EPS 5.42 3.86 2.08 9.29 7.55 4.82 2.37 73.49%
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 21.77 13.60 6.66 34.61 26.04 15.97 7.00 112.91%
EPS 1.79 1.28 0.69 2.97 2.40 1.50 0.70 86.89%
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 0.94 1.29 3.32 0.60 0.70 1.06 2.89 -52.67%
P/EPS 11.44 13.73 32.21 7.00 7.55 11.20 29.11 -46.31%
EY 8.74 7.28 3.10 14.29 13.25 8.93 3.43 86.45%
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 1.00 1.36 3.27 0.52 0.71 1.11 2.39 -44.02%
P/EPS 12.18 14.51 31.73 6.03 7.68 11.83 24.05 -36.43%
EY 8.21 6.89 3.15 16.59 13.02 8.46 4.16 57.27%
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