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

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.4%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,510 45,073 69,474 92,566 104,024 116,369 104,040 -13.18%
PBT 4,125 2,951 4,899 7,976 7,040 13,865 12,455 -16.81%
Tax -413 -1,499 -1,672 -1,656 -928 -2,344 -2,911 -27.77%
NP 3,712 1,452 3,227 6,320 6,112 11,521 9,544 -14.55%
-
NP to SH 4,291 1,578 2,718 6,576 6,027 11,521 9,544 -12.46%
-
Tax Rate 10.01% 50.80% 34.13% 20.76% 13.18% 16.91% 23.37% -
Total Cost 40,798 43,621 66,247 86,246 97,912 104,848 94,496 -13.05%
-
Net Worth 111,918 80,022 0 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 - - - - 1,713 - - -
Div Payout % - - - - 28.43% - - -
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 0 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 8.34% 3.22% 4.64% 6.83% 5.88% 9.90% 9.17% -
ROE 3.83% 1.97% 0.00% 7.63% 0.00% 15.15% 14.39% -
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 23.07 29.29 62.22 80.51 101.70 110.20 98.85 -21.52%
EPS 2.22 1.03 2.43 5.72 5.89 10.91 9.07 -20.90%
DPS 0.00 0.00 0.00 0.00 1.68 0.00 0.00 -
NAPS 0.58 0.52 0.00 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 13.93 14.10 21.74 28.97 32.55 36.41 32.56 -13.18%
EPS 1.34 0.49 0.85 2.06 1.89 3.61 2.99 -12.51%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.3502 0.2504 0.00 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 3.25 2.00 1.40 0.96 0.83 0.91 0.54 34.85%
P/EPS 33.73 57.05 35.74 13.46 14.26 9.17 5.84 33.92%
EY 2.96 1.75 2.80 7.43 7.01 10.91 17.11 -25.34%
DY 0.00 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.29 1.13 0.00 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 - 27/08/12 18/08/11 24/08/10 17/08/09 -
Price 0.665 0.585 0.00 0.83 0.79 0.59 0.56 -
P/RPS 2.88 2.00 0.00 1.03 0.78 0.54 0.57 30.97%
P/EPS 29.90 57.05 0.00 14.51 13.41 5.41 6.18 30.03%
EY 3.34 1.75 0.00 6.89 7.46 18.49 16.19 -23.12%
DY 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 1.15 1.13 0.00 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