[SKYGATE] YoY TTM 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- -16.93%
YoY- -27.61%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 86,071 44,630 51,930 85,771 93,635 121,406 97,837 -2.11%
PBT 20,429 3,641 2,996 7,409 8,434 12,108 10,506 11.71%
Tax -1,954 -458 -1,264 -2,000 -1,547 -2,097 -2,052 -0.81%
NP 18,475 3,183 1,732 5,409 6,887 10,011 8,454 13.90%
-
NP to SH 12,314 3,461 1,669 5,015 6,928 10,060 8,454 6.46%
-
Tax Rate 9.56% 12.58% 42.19% 26.99% 18.34% 17.32% 19.53% -
Total Cost 67,596 41,447 50,198 80,362 86,748 111,395 89,383 -4.54%
-
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 - - - - - 1,713 - -
Div Payout % - - - - - 17.03% - -
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 21.46% 7.13% 3.34% 6.31% 7.36% 8.25% 8.64% -
ROE 10.08% 3.13% 1.88% 6.18% 10.31% 19.84% 11.97% -
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 40.85 28.24 45.75 81.43 103.13 177.15 92.84 -12.78%
EPS 5.84 2.19 1.47 4.76 7.63 14.68 8.02 -5.14%
DPS 0.00 0.00 0.00 0.00 0.00 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 26.93 13.97 16.25 26.84 29.30 37.99 30.62 -2.11%
EPS 3.85 1.08 0.52 1.57 2.17 3.15 2.65 6.42%
DPS 0.00 0.00 0.00 0.00 0.00 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 3.13 1.63 2.19 0.95 0.58 0.45 0.72 27.73%
P/EPS 21.90 21.00 68.02 16.17 7.86 5.45 8.35 17.42%
EY 4.57 4.76 1.47 6.18 12.72 18.35 11.97 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 3.12 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 - 27/02/13 29/02/12 23/02/11 23/02/10 -
Price 1.11 0.525 0.00 0.725 0.66 0.59 0.63 -
P/RPS 2.72 1.86 0.00 0.89 0.64 0.33 0.68 25.97%
P/EPS 18.99 23.97 0.00 15.23 8.65 4.02 7.85 15.85%
EY 5.26 4.17 0.00 6.57 11.56 24.88 12.73 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 1.91 0.75 0.00 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