[SKYGATE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.9%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,253 104,024 114,027 121,406 121,687 116,369 105,426 -7.19%
PBT 7,631 7,040 9,934 12,108 13,301 13,865 11,746 -24.96%
Tax -870 -928 -1,701 -2,097 -2,136 -2,344 -2,079 -44.02%
NP 6,761 6,112 8,233 10,011 11,165 11,521 9,667 -21.19%
-
NP to SH 6,737 6,027 8,199 10,060 11,165 11,521 9,667 -21.37%
-
Tax Rate 11.40% 13.18% 17.12% 17.32% 16.06% 16.91% 17.70% -
Total Cost 87,492 97,912 105,794 111,395 110,522 104,848 95,759 -5.83%
-
Net Worth 92,176 0 0 50,714 76,951 76,027 71,663 18.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,713 1,713 1,713 1,713 - - - -
Div Payout % 25.43% 28.43% 20.90% 17.03% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 92,176 0 0 50,714 76,951 76,027 71,663 18.25%
NOSH 124,562 102,287 100,259 68,533 105,081 105,593 105,386 11.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.17% 5.88% 7.22% 8.25% 9.18% 9.90% 9.17% -
ROE 7.31% 0.00% 0.00% 19.84% 14.51% 15.15% 13.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.67 101.70 113.73 177.15 115.80 110.20 100.04 -16.96%
EPS 5.41 5.89 8.18 14.68 10.63 10.91 9.17 -29.63%
DPS 1.38 1.68 1.71 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.00 0.00 0.74 0.7323 0.72 0.68 5.79%
Adjusted Per Share Value based on latest NOSH - 68,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.49 32.55 35.68 37.99 38.08 36.41 32.99 -7.19%
EPS 2.11 1.89 2.57 3.15 3.49 3.61 3.03 -21.41%
DPS 0.54 0.54 0.54 0.54 0.00 0.00 0.00 -
NAPS 0.2884 0.00 0.00 0.1587 0.2408 0.2379 0.2243 18.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.84 0.57 0.80 0.57 1.00 0.95 -
P/RPS 0.70 0.83 0.50 0.45 0.49 0.91 0.95 -18.40%
P/EPS 9.80 14.26 6.97 5.45 5.36 9.17 10.36 -3.63%
EY 10.20 7.01 14.35 18.35 18.64 10.91 9.66 3.68%
DY 2.60 1.99 3.00 3.12 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 1.08 0.78 1.39 1.40 -35.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 26/05/11 23/02/11 24/11/10 24/08/10 25/05/10 -
Price 0.69 0.79 0.85 0.59 0.57 0.59 0.63 -
P/RPS 0.91 0.78 0.75 0.33 0.49 0.54 0.63 27.75%
P/EPS 12.76 13.41 10.39 4.02 5.36 5.41 6.87 51.04%
EY 7.84 7.46 9.62 24.88 18.64 18.49 14.56 -33.78%
DY 1.99 2.12 2.01 4.24 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 0.80 0.78 0.82 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