[SKYGATE] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.76%
YoY- 42.67%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,532 38,860 44,640 45,085 40,774 38,704 51,930 -15.26%
PBT 2,360 3,328 3,571 1,477 1,394 1,048 2,996 -14.74%
Tax -872 -604 -686 -616 -964 -820 -1,188 -18.67%
NP 1,488 2,724 2,885 861 430 228 1,808 -12.20%
-
NP to SH 2,408 2,716 3,162 1,012 740 372 2,245 4.79%
-
Tax Rate 36.95% 18.15% 19.21% 41.71% 69.15% 78.24% 39.65% -
Total Cost 39,044 36,136 41,755 44,224 40,344 38,476 50,122 -15.37%
-
Net Worth 110,844 91,586 82,178 80,643 80,166 80,599 106,127 2.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,844 91,586 82,178 80,643 80,166 80,599 106,127 2.94%
NOSH 191,111 157,906 158,036 158,125 154,166 103,333 136,060 25.49%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.67% 7.01% 6.46% 1.91% 1.05% 0.59% 3.48% -
ROE 2.17% 2.97% 3.85% 1.25% 0.92% 0.46% 2.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.21 24.61 28.25 28.51 26.45 37.46 38.17 -32.48%
EPS 1.26 1.72 1.61 0.64 0.48 0.36 1.65 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.52 0.51 0.52 0.78 0.78 -17.96%
Adjusted Per Share Value based on latest NOSH - 155,600
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.68 12.16 13.97 14.11 12.76 12.11 16.25 -15.28%
EPS 0.75 0.85 0.99 0.32 0.23 0.12 0.70 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.2866 0.2572 0.2524 0.2509 0.2522 0.3321 2.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.75 0.49 0.46 0.555 0.585 0.605 1.00 -
P/RPS 3.54 1.99 1.63 1.95 2.21 1.62 2.62 22.28%
P/EPS 59.52 28.49 22.99 86.72 121.87 168.06 60.61 -1.20%
EY 1.68 3.51 4.35 1.15 0.82 0.60 1.65 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.84 0.88 1.09 1.13 0.78 1.28 0.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.665 1.05 0.525 0.535 0.585 0.57 1.00 -
P/RPS 3.14 4.27 1.86 1.88 2.21 1.52 2.62 12.86%
P/EPS 52.78 61.05 26.24 83.59 121.87 158.33 60.61 -8.83%
EY 1.89 1.64 3.81 1.20 0.82 0.63 1.65 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.81 1.01 1.05 1.13 0.73 1.28 -6.90%

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