[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.03%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,615 27,244 13,652 86,062 63,025 43,541 19,924 63.32%
PBT 860 742 583 7,491 5,405 3,252 1,140 -17.11%
Tax -323 -247 -212 -2,000 -1,096 -575 -216 30.73%
NP 537 495 371 5,491 4,309 2,677 924 -30.33%
-
NP to SH 532 461 394 5,186 3,928 2,906 1,101 -38.39%
-
Tax Rate 37.56% 33.29% 36.36% 26.70% 20.28% 17.68% 18.95% -
Total Cost 41,078 26,749 13,281 80,571 58,716 40,864 19,000 67.12%
-
Net Worth 81,927 81,722 0 81,177 80,249 95,592 79,399 2.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 81,927 81,722 0 81,177 80,249 95,592 79,399 2.10%
NOSH 106,400 104,772 106,486 105,425 105,591 127,456 105,865 0.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.29% 1.82% 2.72% 6.38% 6.84% 6.15% 4.64% -
ROE 0.65% 0.56% 0.00% 6.39% 4.89% 3.04% 1.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.11 26.00 12.82 81.63 59.69 34.16 18.82 62.77%
EPS 0.50 0.44 0.37 4.79 3.72 2.28 1.04 -38.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.00 0.77 0.76 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 105,328
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.02 8.53 4.27 26.93 19.72 13.63 6.23 63.38%
EPS 0.17 0.14 0.12 1.62 1.23 0.91 0.34 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.2557 0.00 0.254 0.2511 0.2991 0.2485 2.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.95 0.87 0.75 0.77 0.75 0.77 0.53 -
P/RPS 2.43 3.35 5.85 0.94 1.26 2.25 2.82 -9.43%
P/EPS 190.00 197.73 202.70 15.65 20.16 33.77 50.96 140.25%
EY 0.53 0.51 0.49 6.39 4.96 2.96 1.96 -58.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.12 0.00 1.00 0.99 1.03 0.71 44.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 - 27/02/13 26/11/12 27/08/12 21/05/12 -
Price 1.03 0.875 0.00 0.725 0.76 0.83 0.53 -
P/RPS 2.63 3.37 0.00 0.89 1.27 2.43 2.82 -4.53%
P/EPS 206.00 198.86 0.00 14.74 20.43 36.40 50.96 153.54%
EY 0.49 0.50 0.00 6.78 4.89 2.75 1.96 -60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.12 0.00 0.94 1.00 1.11 0.71 52.66%

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