[SKYGATE] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -39.67%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,037 19,193 23,617 19,924 27,375 21,650 23,107 -0.20%
PBT 2,086 2,071 2,112 1,140 2,681 2,043 1,850 8.29%
Tax -904 -521 -359 -216 -970 -111 -233 145.89%
NP 1,182 1,550 1,753 924 1,711 1,932 1,617 -18.77%
-
NP to SH 803 1,454 1,805 1,101 1,825 1,993 1,566 -35.80%
-
Tax Rate 43.34% 25.16% 17.00% 18.95% 36.18% 5.43% 12.59% -
Total Cost 21,855 17,643 21,864 19,000 25,664 19,718 21,490 1.12%
-
Net Worth 81,102 80,075 86,226 79,399 67,189 92,176 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 2,269 - - -
Div Payout % - - - - 124.38% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 81,102 80,075 86,226 79,399 67,189 92,176 0 -
NOSH 105,328 105,362 114,968 105,865 90,796 124,562 102,287 1.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.13% 8.08% 7.42% 4.64% 6.25% 8.92% 7.00% -
ROE 0.99% 1.82% 2.09% 1.39% 2.72% 2.16% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.87 18.22 20.54 18.82 30.15 17.38 22.59 -2.12%
EPS 1.06 1.38 1.57 1.04 2.01 1.60 1.48 -19.86%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.75 0.74 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,865
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.21 6.01 7.39 6.23 8.57 6.77 7.23 -0.18%
EPS 0.25 0.45 0.56 0.34 0.57 0.62 0.49 -36.01%
DPS 0.00 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.2538 0.2506 0.2698 0.2485 0.2103 0.2884 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.77 0.75 0.77 0.53 0.60 0.53 0.84 -
P/RPS 3.52 4.12 3.75 2.82 1.99 3.05 3.72 -3.60%
P/EPS 101.00 54.35 49.04 50.96 29.85 33.12 54.87 49.91%
EY 0.99 1.84 2.04 1.96 3.35 3.02 1.82 -33.24%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.00 0.99 1.03 0.71 0.81 0.72 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 27/08/12 21/05/12 29/02/12 22/11/11 18/08/11 -
Price 0.725 0.76 0.83 0.53 0.66 0.69 0.79 -
P/RPS 3.31 4.17 4.04 2.82 2.19 3.97 3.50 -3.63%
P/EPS 95.10 55.07 52.87 50.96 32.84 43.12 51.60 50.04%
EY 1.05 1.82 1.89 1.96 3.05 2.32 1.94 -33.46%
DY 0.00 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.94 1.00 1.11 0.71 0.89 0.93 0.00 -

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