[SKYGATE] QoQ Cumulative 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- -92.4%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative 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 41,615 27,244 13,652 86,062 63,025 43,541 12.42%
PBT 2,996 860 742 583 7,491 5,405 3,252 -5.30%
Tax -1,188 -323 -247 -212 -2,000 -1,096 -575 62.00%
NP 1,808 537 495 371 5,491 4,309 2,677 -22.96%
-
NP to SH 2,245 532 461 394 5,186 3,928 2,906 -15.76%
-
Tax Rate 39.65% 37.56% 33.29% 36.36% 26.70% 20.28% 17.68% -
Total Cost 50,122 41,078 26,749 13,281 80,571 58,716 40,864 14.54%
-
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 136,060 106,400 104,772 106,486 105,425 105,591 127,456 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% 0.65% 0.56% 0.00% 6.39% 4.89% 3.04% -
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 39.11 26.00 12.82 81.63 59.69 34.16 7.65%
EPS 1.65 0.50 0.44 0.37 4.79 3.72 2.28 -19.34%
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 13.02 8.53 4.27 26.93 19.72 13.63 12.39%
EPS 0.70 0.17 0.14 0.12 1.62 1.23 0.91 -16.00%
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 2.43 3.35 5.85 0.94 1.26 2.25 10.65%
P/EPS 60.61 190.00 197.73 202.70 15.65 20.16 33.77 47.52%
EY 1.65 0.53 0.51 0.49 6.39 4.96 2.96 -32.19%
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 2.63 3.37 0.00 0.89 1.27 2.43 5.13%
P/EPS 60.61 206.00 198.86 0.00 14.74 20.43 36.40 40.35%
EY 1.65 0.49 0.50 0.00 6.78 4.89 2.75 -28.79%
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