[SKYGATE] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -19.45%
YoY- -27.04%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,212 13,427 14,371 19,193 21,650 31,421 26,103 1.89%
PBT 11,897 411 118 2,071 2,043 1,452 2,016 34.41%
Tax -1,470 20 -76 -521 -111 -169 -377 25.44%
NP 10,427 431 42 1,550 1,932 1,283 1,639 36.10%
-
NP to SH 6,415 389 71 1,454 1,993 1,283 1,639 25.52%
-
Tax Rate 12.36% -4.87% 64.41% 25.16% 5.43% 11.64% 18.70% -
Total Cost 18,785 12,996 14,329 17,643 19,718 30,138 24,464 -4.30%
-
Net Worth 116,060 79,355 78,099 80,075 92,176 76,951 68,732 9.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 116,060 79,355 78,099 80,075 92,176 76,951 68,732 9.11%
NOSH 211,019 155,600 101,428 105,362 124,562 105,081 105,741 12.19%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 35.69% 3.21% 0.29% 8.08% 8.92% 4.08% 6.28% -
ROE 5.53% 0.49% 0.09% 1.82% 2.16% 1.67% 2.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.84 8.63 14.17 18.22 17.38 29.90 24.69 -9.19%
EPS 3.04 0.25 0.07 1.38 1.60 1.22 1.55 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.51 0.77 0.76 0.74 0.7323 0.65 -2.74%
Adjusted Per Share Value based on latest NOSH - 105,362
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.14 4.20 4.50 6.01 6.77 9.83 8.17 1.88%
EPS 2.01 0.12 0.02 0.45 0.62 0.40 0.51 25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.2483 0.2444 0.2506 0.2884 0.2408 0.2151 9.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.70 0.555 0.95 0.75 0.53 0.57 0.62 -
P/RPS 5.06 6.43 6.70 4.12 3.05 1.91 2.51 12.38%
P/EPS 23.03 222.00 1,357.14 54.35 33.12 46.68 40.00 -8.78%
EY 4.34 0.45 0.07 1.84 3.02 2.14 2.50 9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.09 1.23 0.99 0.72 0.78 0.95 4.95%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 26/11/13 26/11/12 22/11/11 24/11/10 23/11/09 -
Price 1.06 0.535 1.03 0.76 0.69 0.57 0.66 -
P/RPS 7.66 6.20 7.27 4.17 3.97 1.91 2.67 19.19%
P/EPS 34.87 214.00 1,471.43 55.07 43.12 46.68 42.58 -3.27%
EY 2.87 0.47 0.07 1.82 2.32 2.14 2.35 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.05 1.34 1.00 0.93 0.78 1.02 11.20%

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