[SKYGATE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.2%
YoY- -10.39%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,474 79,499 85,771 90,109 92,566 92,056 93,635 -18.05%
PBT 4,899 6,852 7,409 8,004 7,976 7,714 8,434 -30.40%
Tax -1,672 -1,996 -2,000 -2,066 -1,656 -1,530 -1,547 5.32%
NP 3,227 4,856 5,409 5,938 6,320 6,184 6,887 -39.70%
-
NP to SH 2,718 4,308 5,015 6,037 6,576 6,485 6,928 -46.43%
-
Tax Rate 34.13% 29.13% 26.99% 25.81% 20.76% 19.83% 18.34% -
Total Cost 66,247 74,643 80,362 84,171 86,246 85,872 86,748 -16.46%
-
Net Worth 0 0 81,102 80,075 86,226 79,399 67,189 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 81,102 80,075 86,226 79,399 67,189 -
NOSH 111,666 106,486 105,328 105,362 114,968 105,865 90,796 14.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.64% 6.11% 6.31% 6.59% 6.83% 6.72% 7.36% -
ROE 0.00% 0.00% 6.18% 7.54% 7.63% 8.17% 10.31% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.22 74.66 81.43 85.52 80.51 86.96 103.13 -28.62%
EPS 2.43 4.05 4.76 5.73 5.72 6.13 7.63 -53.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.77 0.76 0.75 0.75 0.74 -
Adjusted Per Share Value based on latest NOSH - 105,362
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.74 24.88 26.84 28.20 28.97 28.81 29.30 -18.05%
EPS 0.85 1.35 1.57 1.89 2.06 2.03 2.17 -46.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2538 0.2506 0.2698 0.2485 0.2103 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.87 0.75 0.77 0.75 0.77 0.53 0.60 -
P/RPS 1.40 1.00 0.95 0.88 0.96 0.61 0.58 80.03%
P/EPS 35.74 18.54 16.17 13.09 13.46 8.65 7.86 174.71%
EY 2.80 5.39 6.18 7.64 7.43 11.56 12.72 -63.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 0.99 1.03 0.71 0.81 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date - - 27/02/13 26/11/12 27/08/12 21/05/12 29/02/12 -
Price 0.00 0.00 0.725 0.76 0.83 0.53 0.66 -
P/RPS 0.00 0.00 0.89 0.89 1.03 0.61 0.64 -
P/EPS 0.00 0.00 15.23 13.26 14.51 8.65 8.65 -
EY 0.00 0.00 6.57 7.54 6.89 11.56 11.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 1.00 1.11 0.71 0.89 -

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