[SKYGATE] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.0%
YoY- -48.46%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 33,110 28,882 28,274 26,103 22,167 21,293 27,392 13.51%
PBT 4,744 4,034 3,071 2,016 2,625 2,794 3,064 33.94%
Tax -1,006 -629 -332 -377 -741 -602 -776 18.94%
NP 3,738 3,405 2,739 1,639 1,884 2,192 2,288 38.83%
-
NP to SH 3,738 3,405 2,739 1,639 1,884 2,192 2,288 38.83%
-
Tax Rate 21.21% 15.59% 10.81% 18.70% 28.23% 21.55% 25.33% -
Total Cost 29,372 25,477 25,535 24,464 20,283 19,101 25,104 11.06%
-
Net Worth 76,027 71,663 70,607 68,732 66,308 64,284 60,264 16.80%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,027 71,663 70,607 68,732 66,308 64,284 60,264 16.80%
NOSH 105,593 105,386 105,384 105,741 105,251 105,384 102,142 2.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.29% 11.79% 9.69% 6.28% 8.50% 10.29% 8.35% -
ROE 4.92% 4.75% 3.88% 2.38% 2.84% 3.41% 3.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.36 27.41 26.83 24.69 21.06 20.21 26.82 11.02%
EPS 3.54 3.23 2.60 1.55 1.79 2.08 2.24 35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.67 0.65 0.63 0.61 0.59 14.23%
Adjusted Per Share Value based on latest NOSH - 105,741
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.36 9.04 8.85 8.17 6.94 6.66 8.57 13.51%
EPS 1.17 1.07 0.86 0.51 0.59 0.69 0.72 38.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2243 0.2209 0.2151 0.2075 0.2012 0.1886 16.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.95 0.67 0.62 0.53 0.67 0.65 -
P/RPS 3.19 3.47 2.50 2.51 2.52 3.32 2.42 20.28%
P/EPS 28.25 29.40 25.78 40.00 29.61 32.21 29.02 -1.78%
EY 3.54 3.40 3.88 2.50 3.38 3.10 3.45 1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.40 1.00 0.95 0.84 1.10 1.10 16.93%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 23/11/09 17/08/09 20/05/09 17/02/09 -
Price 0.59 0.63 0.63 0.66 0.56 0.66 0.56 -
P/RPS 1.88 2.30 2.35 2.67 2.66 3.27 2.09 -6.83%
P/EPS 16.67 19.50 24.24 42.58 31.28 31.73 25.00 -23.73%
EY 6.00 5.13 4.13 2.35 3.20 3.15 4.00 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.94 1.02 0.89 1.08 0.95 -9.36%

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