[SKYGATE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.97%
YoY- -95.12%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,711 9,676 10,315 14,371 13,592 13,652 23,037 -40.06%
PBT 435 262 2,136 118 159 583 2,086 -64.93%
Tax -277 -205 -941 -76 -35 -212 -904 -54.64%
NP 158 57 1,195 42 124 371 1,182 -73.95%
-
NP to SH 277 93 1,226 71 67 394 803 -50.90%
-
Tax Rate 63.68% 78.24% 44.05% 64.41% 22.01% 36.36% 43.34% -
Total Cost 10,553 9,619 9,120 14,329 13,468 13,281 21,855 -38.53%
-
Net Worth 80,022 80,599 88,544 78,099 87,099 0 81,102 -0.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,022 80,599 88,544 78,099 87,099 0 81,102 -0.89%
NOSH 153,888 103,333 113,518 101,428 111,666 106,486 105,328 28.84%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.48% 0.59% 11.59% 0.29% 0.91% 2.72% 5.13% -
ROE 0.35% 0.12% 1.38% 0.09% 0.08% 0.00% 0.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.96 9.36 9.09 14.17 12.17 12.82 21.87 -53.48%
EPS 0.18 0.09 1.08 0.07 0.06 0.37 1.06 -69.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.78 0.78 0.77 0.78 0.00 0.77 -23.08%
Adjusted Per Share Value based on latest NOSH - 101,428
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.35 3.03 3.23 4.50 4.25 4.27 7.21 -40.09%
EPS 0.09 0.03 0.38 0.02 0.02 0.12 0.25 -49.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2522 0.2771 0.2444 0.2726 0.00 0.2538 -0.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.585 0.605 1.00 0.95 0.87 0.75 0.77 -
P/RPS 8.40 6.46 11.01 6.70 7.15 5.85 3.52 78.86%
P/EPS 325.00 672.22 92.59 1,357.14 1,450.00 202.70 101.00 118.42%
EY 0.31 0.15 1.08 0.07 0.07 0.49 0.99 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.78 1.28 1.23 1.12 0.00 1.00 8.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 26/11/13 29/08/13 - 27/02/13 -
Price 0.585 0.57 1.00 1.03 0.875 0.00 0.725 -
P/RPS 8.40 6.09 11.01 7.27 7.19 0.00 3.31 86.36%
P/EPS 325.00 633.33 92.59 1,471.43 1,458.33 0.00 95.10 127.39%
EY 0.31 0.16 1.08 0.07 0.07 0.00 1.05 -55.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.73 1.28 1.34 1.12 0.00 0.94 13.09%

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