[SKYGATE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.51%
YoY- -54.65%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,375 21,650 23,107 21,503 27,993 31,421 33,110 -11.87%
PBT 2,681 2,043 1,850 1,860 1,878 1,452 4,744 -31.57%
Tax -970 -111 -233 -233 -293 -169 -1,006 -2.39%
NP 1,711 1,932 1,617 1,627 1,585 1,283 3,738 -40.52%
-
NP to SH 1,825 1,993 1,566 1,544 1,634 1,283 3,738 -37.91%
-
Tax Rate 36.18% 5.43% 12.59% 12.53% 15.60% 11.64% 21.21% -
Total Cost 25,664 19,718 21,490 19,876 26,408 30,138 29,372 -8.58%
-
Net Worth 67,189 92,176 0 73,189 50,714 76,951 76,027 -7.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,269 - - - 1,713 - - -
Div Payout % 124.38% - - - 104.86% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 67,189 92,176 0 73,189 50,714 76,951 76,027 -7.88%
NOSH 90,796 124,562 102,287 100,259 68,533 105,081 105,593 -9.55%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.25% 8.92% 7.00% 7.57% 5.66% 4.08% 11.29% -
ROE 2.72% 2.16% 0.00% 2.11% 3.22% 1.67% 4.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.15 17.38 22.59 21.45 40.85 29.90 31.36 -2.58%
EPS 2.01 1.60 1.48 1.54 1.50 1.22 3.54 -31.36%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.74 0.74 0.00 0.73 0.74 0.7323 0.72 1.83%
Adjusted Per Share Value based on latest NOSH - 100,259
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.57 6.77 7.23 6.73 8.76 9.83 10.36 -11.84%
EPS 0.57 0.62 0.49 0.48 0.51 0.40 1.17 -38.00%
DPS 0.71 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2103 0.2884 0.00 0.229 0.1587 0.2408 0.2379 -7.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.53 0.84 0.57 0.80 0.57 1.00 -
P/RPS 1.99 3.05 3.72 2.66 1.96 1.91 3.19 -26.92%
P/EPS 29.85 33.12 54.87 37.01 33.55 46.68 28.25 3.73%
EY 3.35 3.02 1.82 2.70 2.98 2.14 3.54 -3.60%
DY 4.17 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.81 0.72 0.00 0.78 1.08 0.78 1.39 -30.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 18/08/11 26/05/11 23/02/11 24/11/10 24/08/10 -
Price 0.66 0.69 0.79 0.85 0.59 0.57 0.59 -
P/RPS 2.19 3.97 3.50 3.96 1.44 1.91 1.88 10.68%
P/EPS 32.84 43.12 51.60 55.19 24.75 46.68 16.67 56.95%
EY 3.05 2.32 1.94 1.81 4.04 2.14 6.00 -36.22%
DY 3.79 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.89 0.93 0.00 1.16 0.80 0.78 0.82 5.59%

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