[SKYGATE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -36.91%
YoY- -58.67%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 47,954 51,930 64,652 69,474 79,499 85,771 90,109 -34.35%
PBT 2,675 2,996 2,946 4,899 6,852 7,409 8,004 -51.87%
Tax -1,257 -1,264 -1,227 -1,672 -1,996 -2,000 -2,066 -28.21%
NP 1,418 1,732 1,719 3,227 4,856 5,409 5,938 -61.54%
-
NP to SH 1,368 1,669 1,335 2,718 4,308 5,015 6,037 -62.86%
-
Tax Rate 46.99% 42.19% 41.65% 34.13% 29.13% 26.99% 25.81% -
Total Cost 46,536 50,198 62,933 66,247 74,643 80,362 84,171 -32.66%
-
Net Worth 80,599 88,544 0 0 0 81,102 80,075 0.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 80,599 88,544 0 0 0 81,102 80,075 0.43%
NOSH 103,333 113,518 101,428 111,666 106,486 105,328 105,362 -1.28%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.96% 3.34% 2.66% 4.64% 6.11% 6.31% 6.59% -
ROE 1.70% 1.88% 0.00% 0.00% 0.00% 6.18% 7.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.41 45.75 63.74 62.22 74.66 81.43 85.52 -33.49%
EPS 1.32 1.47 1.32 2.43 4.05 4.76 5.73 -62.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.00 0.00 0.00 0.77 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 111,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.01 16.25 20.23 21.74 24.88 26.84 28.20 -34.34%
EPS 0.43 0.52 0.42 0.85 1.35 1.57 1.89 -62.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2771 0.00 0.00 0.00 0.2538 0.2506 0.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.605 1.00 0.95 0.87 0.75 0.77 0.75 -
P/RPS 1.30 2.19 1.49 1.40 1.00 0.95 0.88 29.74%
P/EPS 45.70 68.02 72.18 35.74 18.54 16.17 13.09 130.31%
EY 2.19 1.47 1.39 2.80 5.39 6.18 7.64 -56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.28 0.00 0.00 0.00 1.00 0.99 -14.70%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 - - - - 27/02/13 26/11/12 -
Price 0.57 0.00 0.00 0.00 0.00 0.725 0.76 -
P/RPS 1.23 0.00 0.00 0.00 0.00 0.89 0.89 24.09%
P/EPS 43.06 0.00 0.00 0.00 0.00 15.23 13.26 119.44%
EY 2.32 0.00 0.00 0.00 0.00 6.57 7.54 -54.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.00 0.00 0.00 0.94 1.00 -18.94%

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