[SKYGATE] QoQ 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- -50.93%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
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 10,315 14,371 13,592 13,652 23,037 19,193 23,617 -42.34%
PBT 2,136 118 159 583 2,086 2,071 2,112 0.75%
Tax -941 -76 -35 -212 -904 -521 -359 89.77%
NP 1,195 42 124 371 1,182 1,550 1,753 -22.48%
-
NP to SH 1,226 71 67 394 803 1,454 1,805 -22.67%
-
Tax Rate 44.05% 64.41% 22.01% 36.36% 43.34% 25.16% 17.00% -
Total Cost 9,120 14,329 13,468 13,281 21,855 17,643 21,864 -44.08%
-
Net Worth 88,544 78,099 87,099 0 81,102 80,075 86,226 1.77%
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 88,544 78,099 87,099 0 81,102 80,075 86,226 1.77%
NOSH 113,518 101,428 111,666 106,486 105,328 105,362 114,968 -0.84%
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 11.59% 0.29% 0.91% 2.72% 5.13% 8.08% 7.42% -
ROE 1.38% 0.09% 0.08% 0.00% 0.99% 1.82% 2.09% -
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 9.09 14.17 12.17 12.82 21.87 18.22 20.54 -41.84%
EPS 1.08 0.07 0.06 0.37 1.06 1.38 1.57 -22.02%
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 3.23 4.50 4.25 4.27 7.21 6.01 7.39 -42.31%
EPS 0.38 0.02 0.02 0.12 0.25 0.45 0.56 -22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2771 0.2444 0.2726 0.00 0.2538 0.2506 0.2698 1.79%
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 11.01 6.70 7.15 5.85 3.52 4.12 3.75 104.63%
P/EPS 92.59 1,357.14 1,450.00 202.70 101.00 54.35 49.04 52.58%
EY 1.08 0.07 0.07 0.49 0.99 1.84 2.04 -34.48%
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 11.01 7.27 7.19 0.00 3.31 4.17 4.04 94.75%
P/EPS 92.59 1,471.43 1,458.33 0.00 95.10 55.07 52.87 45.14%
EY 1.08 0.07 0.07 0.00 1.05 1.82 1.89 -31.06%
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