[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -14.1%
YoY- 630.11%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 86,070 65,970 40,532 38,860 44,640 45,085 40,774 64.33%
PBT 20,428 17,437 2,360 3,328 3,571 1,477 1,394 495.91%
Tax -1,954 -2,542 -872 -604 -686 -616 -964 59.95%
NP 18,474 14,894 1,488 2,724 2,885 861 430 1118.29%
-
NP to SH 12,317 10,158 2,408 2,716 3,162 1,012 740 548.57%
-
Tax Rate 9.57% 14.58% 36.95% 18.15% 19.21% 41.71% 69.15% -
Total Cost 67,596 51,076 39,044 36,136 41,755 44,224 40,344 40.93%
-
Net Worth 122,326 116,078 110,844 91,586 82,178 80,643 80,166 32.43%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 122,326 116,078 110,844 91,586 82,178 80,643 80,166 32.43%
NOSH 210,907 211,052 191,111 157,906 158,036 158,125 154,166 23.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.46% 22.58% 3.67% 7.01% 6.46% 1.91% 1.05% -
ROE 10.07% 8.75% 2.17% 2.97% 3.85% 1.25% 0.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.81 31.26 21.21 24.61 28.25 28.51 26.45 33.41%
EPS 5.84 4.81 1.26 1.72 1.61 0.64 0.48 426.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.58 0.58 0.52 0.51 0.52 7.53%
Adjusted Per Share Value based on latest NOSH - 157,906
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.93 20.64 12.68 12.16 13.97 14.11 12.76 64.31%
EPS 3.85 3.18 0.75 0.85 0.99 0.32 0.23 551.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3828 0.3632 0.3469 0.2866 0.2572 0.2524 0.2509 32.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.28 0.70 0.75 0.49 0.46 0.555 0.585 -
P/RPS 3.14 2.24 3.54 1.99 1.63 1.95 2.21 26.30%
P/EPS 21.92 14.54 59.52 28.49 22.99 86.72 121.87 -68.03%
EY 4.56 6.88 1.68 3.51 4.35 1.15 0.82 212.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.27 1.29 0.84 0.88 1.09 1.13 56.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.11 1.06 0.665 1.05 0.525 0.535 0.585 -
P/RPS 2.72 3.39 3.14 4.27 1.86 1.88 2.21 14.80%
P/EPS 19.01 22.02 52.78 61.05 26.24 83.59 121.87 -70.92%
EY 5.26 4.54 1.89 1.64 3.81 1.20 0.82 244.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.93 1.15 1.81 1.01 1.05 1.13 41.76%

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