[SKYGATE] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 63.94%
YoY- 15.26%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 10,552 10,711 13,592 23,617 23,107 33,110 22,167 -11.63%
PBT 349 435 159 2,112 1,850 4,744 2,625 -28.54%
Tax -286 -277 -35 -359 -233 -1,006 -741 -14.66%
NP 63 158 124 1,753 1,617 3,738 1,884 -43.22%
-
NP to SH 521 277 67 1,805 1,566 3,738 1,884 -19.27%
-
Tax Rate 81.95% 63.68% 22.01% 17.00% 12.59% 21.21% 28.23% -
Total Cost 10,489 10,553 13,468 21,864 21,490 29,372 20,283 -10.40%
-
Net Worth 111,918 80,022 87,099 86,226 0 76,027 66,308 9.11%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 111,918 80,022 87,099 86,226 0 76,027 66,308 9.11%
NOSH 192,962 153,888 111,666 114,968 102,287 105,593 105,251 10.62%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.60% 1.48% 0.91% 7.42% 7.00% 11.29% 8.50% -
ROE 0.47% 0.35% 0.08% 2.09% 0.00% 4.92% 2.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.47 6.96 12.17 20.54 22.59 31.36 21.06 -20.11%
EPS 0.27 0.18 0.06 1.57 1.48 3.54 1.79 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.52 0.78 0.75 0.00 0.72 0.63 -1.36%
Adjusted Per Share Value based on latest NOSH - 114,968
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.30 3.35 4.25 7.39 7.23 10.36 6.94 -11.64%
EPS 0.16 0.09 0.02 0.56 0.49 1.17 0.59 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.2504 0.2726 0.2698 0.00 0.2379 0.2075 9.11%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.75 0.585 0.87 0.77 0.84 1.00 0.53 -
P/RPS 13.72 8.40 7.15 3.75 3.72 3.19 2.52 32.61%
P/EPS 277.78 325.00 1,450.00 49.04 54.87 28.25 29.61 45.20%
EY 0.36 0.31 0.07 2.04 1.82 3.54 3.38 -31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 1.12 1.03 0.00 1.39 0.84 7.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 26/08/14 29/08/13 27/08/12 18/08/11 24/08/10 17/08/09 -
Price 0.665 0.585 0.875 0.83 0.79 0.59 0.56 -
P/RPS 12.16 8.40 7.19 4.04 3.50 1.88 2.66 28.81%
P/EPS 246.30 325.00 1,458.33 52.87 51.60 16.67 31.28 41.02%
EY 0.41 0.31 0.07 1.89 1.94 6.00 3.20 -28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.13 1.12 1.11 0.00 0.82 0.89 4.36%

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