[SKYGATE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.27%
YoY- 55.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,617 19,924 27,375 21,650 23,107 21,503 27,993 -10.72%
PBT 2,112 1,140 2,681 2,043 1,850 1,860 1,878 8.15%
Tax -359 -216 -970 -111 -233 -233 -293 14.51%
NP 1,753 924 1,711 1,932 1,617 1,627 1,585 6.95%
-
NP to SH 1,805 1,101 1,825 1,993 1,566 1,544 1,634 6.86%
-
Tax Rate 17.00% 18.95% 36.18% 5.43% 12.59% 12.53% 15.60% -
Total Cost 21,864 19,000 25,664 19,718 21,490 19,876 26,408 -11.83%
-
Net Worth 86,226 79,399 67,189 92,176 0 73,189 50,714 42.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,269 - - - 1,713 -
Div Payout % - - 124.38% - - - 104.86% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 86,226 79,399 67,189 92,176 0 73,189 50,714 42.49%
NOSH 114,968 105,865 90,796 124,562 102,287 100,259 68,533 41.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.42% 4.64% 6.25% 8.92% 7.00% 7.57% 5.66% -
ROE 2.09% 1.39% 2.72% 2.16% 0.00% 2.11% 3.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.54 18.82 30.15 17.38 22.59 21.45 40.85 -36.79%
EPS 1.57 1.04 2.01 1.60 1.48 1.54 1.50 3.09%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.75 0.75 0.74 0.74 0.00 0.73 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 124,562
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.39 6.23 8.57 6.77 7.23 6.73 8.76 -10.72%
EPS 0.56 0.34 0.57 0.62 0.49 0.48 0.51 6.43%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.54 -
NAPS 0.2698 0.2485 0.2103 0.2884 0.00 0.229 0.1587 42.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.53 0.60 0.53 0.84 0.57 0.80 -
P/RPS 3.75 2.82 1.99 3.05 3.72 2.66 1.96 54.17%
P/EPS 49.04 50.96 29.85 33.12 54.87 37.01 33.55 28.82%
EY 2.04 1.96 3.35 3.02 1.82 2.70 2.98 -22.34%
DY 0.00 0.00 4.17 0.00 0.00 0.00 3.13 -
P/NAPS 1.03 0.71 0.81 0.72 0.00 0.78 1.08 -3.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 21/05/12 29/02/12 22/11/11 18/08/11 26/05/11 23/02/11 -
Price 0.83 0.53 0.66 0.69 0.79 0.85 0.59 -
P/RPS 4.04 2.82 2.19 3.97 3.50 3.96 1.44 99.04%
P/EPS 52.87 50.96 32.84 43.12 51.60 55.19 24.75 65.94%
EY 1.89 1.96 3.05 2.32 1.94 1.81 4.04 -39.76%
DY 0.00 0.00 3.79 0.00 0.00 0.00 4.24 -
P/NAPS 1.11 0.71 0.89 0.93 0.00 1.16 0.80 24.42%

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