[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.6%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 63,025 43,541 19,924 90,317 66,260 44,610 21,503 104.40%
PBT 5,405 3,252 1,140 8,212 5,587 3,710 1,860 103.24%
Tax -1,096 -575 -216 -2,380 -577 -466 -233 179.94%
NP 4,309 2,677 924 5,832 5,010 3,244 1,627 91.08%
-
NP to SH 3,928 2,906 1,101 5,526 5,334 3,110 1,544 86.04%
-
Tax Rate 20.28% 17.68% 18.95% 28.98% 10.33% 12.56% 12.53% -
Total Cost 58,716 40,864 19,000 84,485 61,250 41,366 19,876 105.47%
-
Net Worth 80,249 95,592 79,399 74,318 82,749 75,730 73,189 6.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 80,249 95,592 79,399 74,318 82,749 75,730 73,189 6.31%
NOSH 105,591 127,456 105,865 100,431 111,823 100,974 100,259 3.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.84% 6.15% 4.64% 6.46% 7.56% 7.27% 7.57% -
ROE 4.89% 3.04% 1.39% 7.44% 6.45% 4.11% 2.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.69 34.16 18.82 89.93 59.25 44.18 21.45 97.47%
EPS 3.72 2.28 1.04 4.77 4.77 3.08 1.54 79.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.74 0.74 0.75 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 90,796
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.72 13.63 6.23 28.26 20.73 13.96 6.73 104.36%
EPS 1.23 0.91 0.34 1.73 1.67 0.97 0.48 86.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2991 0.2485 0.2326 0.2589 0.237 0.229 6.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.77 0.53 0.60 0.53 0.84 0.57 -
P/RPS 1.26 2.25 2.82 0.67 0.89 1.90 2.66 -39.15%
P/EPS 20.16 33.77 50.96 10.90 11.11 27.27 37.01 -33.22%
EY 4.96 2.96 1.96 9.17 9.00 3.67 2.70 49.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 0.71 0.81 0.72 1.12 0.78 17.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 21/05/12 29/02/12 22/11/11 18/08/11 26/05/11 -
Price 0.76 0.83 0.53 0.66 0.69 0.79 0.85 -
P/RPS 1.27 2.43 2.82 0.73 1.16 1.79 3.96 -53.04%
P/EPS 20.43 36.40 50.96 12.00 14.47 25.65 55.19 -48.35%
EY 4.89 2.75 1.96 8.34 6.91 3.90 1.81 93.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 0.71 0.89 0.93 1.05 1.16 -9.39%

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