[SKYGATE] QoQ TTM 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- -6.39%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 85,771 90,109 92,566 92,056 93,635 94,253 104,024 -12.01%
PBT 7,409 8,004 7,976 7,714 8,434 7,631 7,040 3.44%
Tax -2,000 -2,066 -1,656 -1,530 -1,547 -870 -928 66.46%
NP 5,409 5,938 6,320 6,184 6,887 6,761 6,112 -7.78%
-
NP to SH 5,015 6,037 6,576 6,485 6,928 6,737 6,027 -11.48%
-
Tax Rate 26.99% 25.81% 20.76% 19.83% 18.34% 11.40% 13.18% -
Total Cost 80,362 84,171 86,246 85,872 86,748 87,492 97,912 -12.28%
-
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 - - - - - 1,713 1,713 -
Div Payout % - - - - - 25.43% 28.43% -
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 6.31% 6.59% 6.83% 6.72% 7.36% 7.17% 5.88% -
ROE 6.18% 7.54% 7.63% 8.17% 10.31% 7.31% 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 81.43 85.52 80.51 86.96 103.13 75.67 101.70 -13.71%
EPS 4.76 5.73 5.72 6.13 7.63 5.41 5.89 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.38 1.68 -
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 26.84 28.20 28.97 28.81 29.30 29.49 32.55 -12.01%
EPS 1.57 1.89 2.06 2.03 2.17 2.11 1.89 -11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.54 -
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 0.95 0.88 0.96 0.61 0.58 0.70 0.83 9.37%
P/EPS 16.17 13.09 13.46 8.65 7.86 9.80 14.26 8.69%
EY 6.18 7.64 7.43 11.56 12.72 10.20 7.01 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 2.60 1.99 -
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 0.89 0.89 1.03 0.61 0.64 0.91 0.78 9.14%
P/EPS 15.23 13.26 14.51 8.65 8.65 12.76 13.41 8.81%
EY 6.57 7.54 6.89 11.56 11.56 7.84 7.46 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 1.99 2.12 -
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