[SKYGATE] YoY Quarter 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
QoQ- -44.77%
YoY- -56.0%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 36,592 10,816 10,315 23,037 27,375 27,993 28,274 4.38%
PBT 7,351 2,533 2,136 2,086 2,681 1,878 3,071 15.65%
Tax -47 4 -941 -904 -970 -293 -332 -27.79%
NP 7,304 2,537 1,195 1,182 1,711 1,585 2,739 17.75%
-
NP to SH 4,699 2,702 1,226 803 1,825 1,634 2,739 9.40%
-
Tax Rate 0.64% -0.16% 44.05% 43.34% 36.18% 15.60% 10.81% -
Total Cost 29,288 8,279 9,120 21,855 25,664 26,408 25,535 2.31%
-
Net Worth 122,216 110,608 88,544 81,102 67,189 50,714 70,607 9.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 2,269 1,713 - -
Div Payout % - - - - 124.38% 104.86% - -
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 122,216 110,608 88,544 81,102 67,189 50,714 70,607 9.57%
NOSH 210,717 158,011 113,518 105,328 90,796 68,533 105,384 12.23%
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 19.96% 23.46% 11.59% 5.13% 6.25% 5.66% 9.69% -
ROE 3.84% 2.44% 1.38% 0.99% 2.72% 3.22% 3.88% -
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 17.37 6.85 9.09 21.87 30.15 40.85 26.83 -6.98%
EPS 2.23 1.71 1.08 1.06 2.01 1.50 2.60 -2.52%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.58 0.70 0.78 0.77 0.74 0.74 0.67 -2.37%
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 11.45 3.38 3.23 7.21 8.57 8.76 8.85 4.38%
EPS 1.47 0.85 0.38 0.25 0.57 0.51 0.86 9.34%
DPS 0.00 0.00 0.00 0.00 0.71 0.54 0.00 -
NAPS 0.3824 0.3461 0.2771 0.2538 0.2103 0.1587 0.2209 9.57%
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 7.37 6.72 11.01 3.52 1.99 1.96 2.50 19.73%
P/EPS 57.40 26.90 92.59 101.00 29.85 33.55 25.78 14.26%
EY 1.74 3.72 1.08 0.99 3.35 2.98 3.88 -12.50%
DY 0.00 0.00 0.00 0.00 4.17 3.13 0.00 -
P/NAPS 2.21 0.66 1.28 1.00 0.81 1.08 1.00 14.12%
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 6.39 7.67 11.01 3.31 2.19 1.44 2.35 18.13%
P/EPS 49.78 30.70 92.59 95.10 32.84 24.75 24.24 12.73%
EY 2.01 3.26 1.08 1.05 3.05 4.04 4.13 -11.30%
DY 0.00 0.00 0.00 0.00 3.79 4.24 0.00 -
P/NAPS 1.91 0.75 1.28 0.94 0.89 0.80 0.94 12.53%

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