[SKYGATE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.86%
YoY- -76.4%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,640 33,814 20,387 9,676 51,930 41,615 27,244 38.86%
PBT 3,571 1,108 697 262 2,996 860 742 184.23%
Tax -686 -462 -482 -205 -1,188 -323 -247 97.21%
NP 2,885 646 215 57 1,808 537 495 222.82%
-
NP to SH 3,162 759 370 93 2,245 532 461 259.73%
-
Tax Rate 19.21% 41.70% 69.15% 78.24% 39.65% 37.56% 33.29% -
Total Cost 41,755 33,168 20,172 9,619 50,122 41,078 26,749 34.45%
-
Net Worth 82,178 80,643 80,166 80,599 106,127 81,927 81,722 0.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 82,178 80,643 80,166 80,599 106,127 81,927 81,722 0.37%
NOSH 158,036 158,125 154,166 103,333 136,060 106,400 104,772 31.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.46% 1.91% 1.05% 0.59% 3.48% 1.29% 1.82% -
ROE 3.85% 0.94% 0.46% 0.12% 2.12% 0.65% 0.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.25 21.38 13.22 9.36 38.17 39.11 26.00 5.67%
EPS 1.61 0.48 0.24 0.09 1.65 0.50 0.44 136.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.52 0.78 0.78 0.77 0.78 -23.62%
Adjusted Per Share Value based on latest NOSH - 103,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.97 10.58 6.38 3.03 16.25 13.02 8.53 38.81%
EPS 0.99 0.24 0.12 0.03 0.70 0.17 0.14 267.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2572 0.2524 0.2509 0.2522 0.3321 0.2564 0.2557 0.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.46 0.555 0.585 0.605 1.00 0.95 0.87 -
P/RPS 1.63 2.60 4.42 6.46 2.62 2.43 3.35 -38.05%
P/EPS 22.99 115.63 243.75 672.22 60.61 190.00 197.73 -76.08%
EY 4.35 0.86 0.41 0.15 1.65 0.53 0.51 315.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.09 1.13 0.78 1.28 1.23 1.12 -14.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 30/05/14 28/02/14 26/11/13 29/08/13 -
Price 0.525 0.535 0.585 0.57 1.00 1.03 0.875 -
P/RPS 1.86 2.50 4.42 6.09 2.62 2.63 3.37 -32.64%
P/EPS 26.24 111.46 243.75 633.33 60.61 206.00 198.86 -73.98%
EY 3.81 0.90 0.41 0.16 1.65 0.49 0.50 285.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.13 0.73 1.28 1.34 1.12 -6.64%

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