[SKYGATE] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.15%
YoY- 42.02%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 44,510 44,669 44,630 44,129 45,073 47,954 51,930 -9.79%
PBT 4,125 4,211 3,641 3,244 2,951 2,675 2,996 23.83%
Tax -413 -404 -458 -1,403 -1,499 -1,257 -1,264 -52.65%
NP 3,712 3,807 3,183 1,841 1,452 1,418 1,732 66.46%
-
NP to SH 4,291 4,047 3,461 1,896 1,578 1,368 1,669 87.99%
-
Tax Rate 10.01% 9.59% 12.58% 43.25% 50.80% 46.99% 42.19% -
Total Cost 40,798 40,862 41,447 42,288 43,621 46,536 50,198 -12.94%
-
Net Worth 111,918 91,586 110,608 0 80,022 80,599 88,544 16.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 111,918 91,586 110,608 0 80,022 80,599 88,544 16.95%
NOSH 192,962 157,906 158,011 155,600 153,888 103,333 113,518 42.56%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.34% 8.52% 7.13% 4.17% 3.22% 2.96% 3.34% -
ROE 3.83% 4.42% 3.13% 0.00% 1.97% 1.70% 1.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.07 28.29 28.24 28.36 29.29 46.41 45.75 -36.72%
EPS 2.22 2.56 2.19 1.22 1.03 1.32 1.47 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.70 0.00 0.52 0.78 0.78 -17.96%
Adjusted Per Share Value based on latest NOSH - 155,600
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.93 13.98 13.97 13.81 14.10 15.01 16.25 -9.78%
EPS 1.34 1.27 1.08 0.59 0.49 0.43 0.52 88.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.2866 0.3461 0.00 0.2504 0.2522 0.2771 16.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.75 0.49 0.46 0.555 0.585 0.605 1.00 -
P/RPS 3.25 1.73 1.63 1.96 2.00 1.30 2.19 30.19%
P/EPS 33.73 19.12 21.00 45.55 57.05 45.70 68.02 -37.43%
EY 2.96 5.23 4.76 2.20 1.75 2.19 1.47 59.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.84 0.66 0.00 1.13 0.78 1.28 0.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 30/05/14 - -
Price 0.665 1.05 0.525 0.535 0.585 0.57 0.00 -
P/RPS 2.88 3.71 1.86 1.89 2.00 1.23 0.00 -
P/EPS 29.90 40.97 23.97 43.91 57.05 43.06 0.00 -
EY 3.34 2.44 4.17 2.28 1.75 2.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.81 0.75 0.00 1.13 0.73 0.00 -

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