[SKYGATE] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 86,070 44,640 51,930 86,062 90,317 117,479 97,858 -2.11%
PBT 20,428 3,571 2,996 7,491 8,212 11,759 10,446 11.82%
Tax -1,954 -686 -1,188 -2,000 -2,380 -2,587 -1,319 6.76%
NP 18,474 2,885 1,808 5,491 5,832 9,172 9,127 12.46%
-
NP to SH 12,317 3,162 2,245 5,186 5,526 9,153 9,127 5.12%
-
Tax Rate 9.57% 19.21% 39.65% 26.70% 28.98% 22.00% 12.63% -
Total Cost 67,596 41,755 50,122 80,571 84,485 108,307 88,731 -4.43%
-
Net Worth 122,326 82,178 106,127 81,177 74,318 71,726 68,517 10.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 2,490 - -
Div Payout % - - - - - 27.21% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 122,326 82,178 106,127 81,177 74,318 71,726 68,517 10.13%
NOSH 210,907 158,036 136,060 105,425 100,431 99,620 105,411 12.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.46% 6.46% 3.48% 6.38% 6.46% 7.81% 9.33% -
ROE 10.07% 3.85% 2.12% 6.39% 7.44% 12.76% 13.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.81 28.25 38.17 81.63 89.93 117.93 92.83 -12.79%
EPS 5.84 1.61 1.65 4.79 4.77 8.68 8.65 -6.33%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.58 0.52 0.78 0.77 0.74 0.72 0.65 -1.88%
Adjusted Per Share Value based on latest NOSH - 105,328
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.93 13.97 16.25 26.93 28.26 36.76 30.62 -2.11%
EPS 3.85 0.99 0.70 1.62 1.73 2.86 2.86 5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
NAPS 0.3828 0.2572 0.3321 0.254 0.2326 0.2245 0.2144 10.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.28 0.46 1.00 0.77 0.60 0.80 0.67 -
P/RPS 3.14 1.63 2.62 0.94 0.67 0.68 0.72 27.80%
P/EPS 21.92 22.99 60.61 15.65 10.90 8.71 7.74 18.93%
EY 4.56 4.35 1.65 6.39 9.17 11.48 12.92 -15.92%
DY 0.00 0.00 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 2.21 0.88 1.28 1.00 0.81 1.11 1.03 13.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 23/02/11 23/02/10 -
Price 1.11 0.525 1.00 0.725 0.66 0.59 0.63 -
P/RPS 2.72 1.86 2.62 0.89 0.73 0.50 0.68 25.97%
P/EPS 19.01 26.24 60.61 14.74 12.00 6.42 7.28 17.33%
EY 5.26 3.81 1.65 6.78 8.34 15.57 13.74 -14.78%
DY 0.00 0.00 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 1.91 1.01 1.28 0.94 0.89 0.82 0.97 11.94%

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