[SKYGATE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.83%
YoY- 98.54%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 105,426 97,837 96,955 104,040 110,538 111,607 84,215 16.17%
PBT 11,746 10,506 10,499 12,455 12,957 13,097 10,033 11.09%
Tax -2,079 -2,052 -2,496 -2,911 -2,713 -2,822 -2,046 1.07%
NP 9,667 8,454 8,003 9,544 10,244 10,275 7,987 13.58%
-
NP to SH 9,667 8,454 8,003 9,544 10,244 10,275 7,987 13.58%
-
Tax Rate 17.70% 19.53% 23.77% 23.37% 20.94% 21.55% 20.39% -
Total Cost 95,759 89,383 88,952 94,496 100,294 101,332 76,228 16.44%
-
Net Worth 71,663 70,607 68,732 66,308 64,284 60,264 56,867 16.68%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 71,663 70,607 68,732 66,308 64,284 60,264 56,867 16.68%
NOSH 105,386 105,384 105,741 105,251 105,384 102,142 99,768 3.72%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.17% 8.64% 8.25% 9.17% 9.27% 9.21% 9.48% -
ROE 13.49% 11.97% 11.64% 14.39% 15.94% 17.05% 14.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 100.04 92.84 91.69 98.85 104.89 109.27 84.41 12.00%
EPS 9.17 8.02 7.57 9.07 9.72 10.06 8.01 9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.65 0.63 0.61 0.59 0.57 12.49%
Adjusted Per Share Value based on latest NOSH - 105,251
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.99 30.62 30.34 32.56 34.59 34.92 26.35 16.17%
EPS 3.03 2.65 2.50 2.99 3.21 3.22 2.50 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2243 0.2209 0.2151 0.2075 0.2012 0.1886 0.178 16.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.95 0.67 0.62 0.53 0.67 0.65 0.57 -
P/RPS 0.95 0.72 0.68 0.54 0.64 0.59 0.68 24.99%
P/EPS 10.36 8.35 8.19 5.84 6.89 6.46 7.12 28.43%
EY 9.66 11.97 12.21 17.11 14.51 15.48 14.04 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 0.95 0.84 1.10 1.10 1.00 25.17%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 23/11/09 17/08/09 20/05/09 17/02/09 - -
Price 0.63 0.63 0.66 0.56 0.66 0.56 0.00 -
P/RPS 0.63 0.68 0.72 0.57 0.63 0.51 0.00 -
P/EPS 6.87 7.85 8.72 6.18 6.79 5.57 0.00 -
EY 14.56 12.73 11.47 16.19 14.73 17.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 1.02 0.89 1.08 0.95 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