[SKYGATE] QoQ Cumulative 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- -62.69%
YoY- 55.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative 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 93,413 61,992 28,882 97,858 69,563 43,460 93.69%
PBT 11,759 10,229 8,776 4,034 10,446 7,435 5,419 67.37%
Tax -2,587 -1,804 -1,635 -629 -1,319 -1,720 -1,343 54.63%
NP 9,172 8,425 7,141 3,405 9,127 5,715 4,076 71.46%
-
NP to SH 9,153 8,425 7,141 3,405 9,127 5,715 4,076 71.22%
-
Tax Rate 22.00% 17.64% 18.63% 15.59% 12.63% 23.13% 24.78% -
Total Cost 108,307 84,988 54,851 25,477 88,731 63,848 39,384 95.92%
-
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% 10.91% 9.40% 4.75% 13.32% 8.34% 6.13% -
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 88.59 58.77 27.41 92.83 65.97 41.16 101.34%
EPS 8.68 7.99 6.77 3.23 8.65 5.42 3.86 71.38%
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 29.23 19.40 9.04 30.62 21.77 13.60 93.68%
EPS 2.86 2.64 2.23 1.07 2.86 1.79 1.28 70.66%
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 0.64 1.70 3.47 0.72 0.94 1.29 -34.66%
P/EPS 8.71 7.13 14.77 29.40 7.74 11.44 13.73 -26.10%
EY 11.48 14.02 6.77 3.40 12.92 8.74 7.28 35.36%
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 0.64 1.00 2.30 0.68 1.00 1.36 -48.58%
P/EPS 6.42 7.13 8.71 19.50 7.28 12.18 14.51 -41.84%
EY 15.57 14.02 11.47 5.13 13.74 8.21 6.89 71.94%
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