[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -69.61%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,930 55,486 54,488 54,608 86,062 84,033 87,082 -29.08%
PBT 2,996 1,146 1,484 2,332 7,491 7,206 6,504 -40.27%
Tax -1,188 -430 -494 -848 -2,000 -1,461 -1,150 2.18%
NP 1,808 716 990 1,484 5,491 5,745 5,354 -51.41%
-
NP to SH 2,245 709 922 1,576 5,186 5,237 5,812 -46.86%
-
Tax Rate 39.65% 37.52% 33.29% 36.36% 26.70% 20.27% 17.68% -
Total Cost 50,122 54,770 53,498 53,124 80,571 78,288 81,728 -27.75%
-
Net Worth 106,127 81,927 81,722 0 81,177 80,249 95,592 7.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 106,127 81,927 81,722 0 81,177 80,249 95,592 7.19%
NOSH 136,060 106,399 104,772 106,486 105,425 105,591 127,456 4.43%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.48% 1.29% 1.82% 2.72% 6.38% 6.84% 6.15% -
ROE 2.12% 0.87% 1.13% 0.00% 6.39% 6.53% 6.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.17 52.15 52.01 51.28 81.63 79.58 68.32 -32.09%
EPS 1.65 0.67 0.88 1.48 4.79 4.96 4.56 -49.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.78 0.00 0.77 0.76 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 106,486
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.25 17.36 17.05 17.09 26.93 26.30 27.25 -29.08%
EPS 0.70 0.22 0.29 0.49 1.62 1.64 1.82 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.2564 0.2557 0.00 0.254 0.2511 0.2991 7.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.95 0.87 0.75 0.77 0.75 0.77 -
P/RPS 2.62 1.82 1.67 1.46 0.94 0.94 1.13 74.91%
P/EPS 60.61 142.50 98.86 50.68 15.65 15.12 16.89 133.84%
EY 1.65 0.70 1.01 1.97 6.39 6.61 5.92 -57.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.23 1.12 0.00 1.00 0.99 1.03 15.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 29/08/13 - 27/02/13 26/11/12 27/08/12 -
Price 1.00 1.03 0.875 0.00 0.725 0.76 0.83 -
P/RPS 2.62 1.98 1.68 0.00 0.89 0.95 1.21 67.13%
P/EPS 60.61 154.50 99.43 0.00 14.74 15.32 18.20 122.51%
EY 1.65 0.65 1.01 0.00 6.78 6.53 5.49 -55.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 1.12 0.00 0.94 1.00 1.11 9.93%

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