[SKYGATE] QoQ TTM 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- -50.88%
YoY- -77.89%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,073 47,954 51,930 64,652 69,474 79,499 85,771 -34.95%
PBT 2,951 2,675 2,996 2,946 4,899 6,852 7,409 -45.95%
Tax -1,499 -1,257 -1,264 -1,227 -1,672 -1,996 -2,000 -17.53%
NP 1,452 1,418 1,732 1,719 3,227 4,856 5,409 -58.48%
-
NP to SH 1,578 1,368 1,669 1,335 2,718 4,308 5,015 -53.83%
-
Tax Rate 50.80% 46.99% 42.19% 41.65% 34.13% 29.13% 26.99% -
Total Cost 43,621 46,536 50,198 62,933 66,247 74,643 80,362 -33.53%
-
Net Worth 80,022 80,599 88,544 0 0 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 0 0 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 3.22% 2.96% 3.34% 2.66% 4.64% 6.11% 6.31% -
ROE 1.97% 1.70% 1.88% 0.00% 0.00% 0.00% 6.18% -
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 29.29 46.41 45.75 63.74 62.22 74.66 81.43 -49.51%
EPS 1.03 1.32 1.47 1.32 2.43 4.05 4.76 -64.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.78 0.78 0.00 0.00 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 14.10 15.01 16.25 20.23 21.74 24.88 26.84 -34.97%
EPS 0.49 0.43 0.52 0.42 0.85 1.35 1.57 -54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2522 0.2771 0.00 0.00 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 2.00 1.30 2.19 1.49 1.40 1.00 0.95 64.48%
P/EPS 57.05 45.70 68.02 72.18 35.74 18.54 16.17 132.29%
EY 1.75 2.19 1.47 1.39 2.80 5.39 6.18 -56.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.78 1.28 0.00 0.00 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 - - - - 27/02/13 -
Price 0.585 0.57 0.00 0.00 0.00 0.00 0.725 -
P/RPS 2.00 1.23 0.00 0.00 0.00 0.00 0.89 71.81%
P/EPS 57.05 43.06 0.00 0.00 0.00 0.00 15.23 141.78%
EY 1.75 2.32 0.00 0.00 0.00 0.00 6.57 -58.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.73 0.00 0.00 0.00 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