[SKYGATE] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 71.51%
YoY- -36.69%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 33,814 41,615 63,025 66,260 93,413 69,563 83,215 -13.93%
PBT 1,108 860 5,405 5,587 10,229 7,435 10,048 -30.73%
Tax -462 -323 -1,096 -577 -1,804 -1,720 -2,382 -23.90%
NP 646 537 4,309 5,010 8,425 5,715 7,666 -33.77%
-
NP to SH 759 532 3,928 5,334 8,425 5,715 7,666 -31.97%
-
Tax Rate 41.70% 37.56% 20.28% 10.33% 17.64% 23.13% 23.71% -
Total Cost 33,168 41,078 58,716 61,250 84,988 63,848 75,549 -12.81%
-
Net Worth 80,643 81,927 80,249 82,749 77,216 68,537 57,875 5.68%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 80,643 81,927 80,249 82,749 77,216 68,537 57,875 5.68%
NOSH 158,125 106,400 105,591 111,823 105,444 105,442 101,536 7.65%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.91% 1.29% 6.84% 7.56% 9.02% 8.22% 9.21% -
ROE 0.94% 0.65% 4.89% 6.45% 10.91% 8.34% 13.25% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.38 39.11 59.69 59.25 88.59 65.97 81.96 -20.05%
EPS 0.48 0.50 3.72 4.77 7.99 5.42 7.55 -36.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.77 0.76 0.74 0.7323 0.65 0.57 -1.83%
Adjusted Per Share Value based on latest NOSH - 124,562
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.58 13.02 19.72 20.73 29.23 21.77 26.04 -13.93%
EPS 0.24 0.17 1.23 1.67 2.64 1.79 2.40 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2524 0.2564 0.2511 0.2589 0.2416 0.2145 0.1811 5.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.555 0.95 0.75 0.53 0.57 0.62 0.57 -
P/RPS 2.60 2.43 1.26 0.89 0.64 0.94 0.70 24.43%
P/EPS 115.63 190.00 20.16 11.11 7.13 11.44 7.55 57.55%
EY 0.86 0.53 4.96 9.00 14.02 8.74 13.25 -36.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 0.99 0.72 0.78 0.95 1.00 1.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 26/11/13 26/11/12 22/11/11 24/11/10 23/11/09 19/11/08 -
Price 0.535 1.03 0.76 0.69 0.57 0.66 0.58 -
P/RPS 2.50 2.63 1.27 1.16 0.64 1.00 0.71 23.33%
P/EPS 111.46 206.00 20.43 14.47 7.13 12.18 7.68 56.14%
EY 0.90 0.49 4.89 6.91 14.02 8.21 13.02 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.34 1.00 0.93 0.78 1.02 1.02 0.48%

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