[SKYGATE] QoQ TTM Result on 31-Dec-2013 [#4]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.02%
YoY- -66.72%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,129 45,073 47,954 51,930 64,652 69,474 79,499 -32.43%
PBT 3,244 2,951 2,675 2,996 2,946 4,899 6,852 -39.22%
Tax -1,403 -1,499 -1,257 -1,264 -1,227 -1,672 -1,996 -20.92%
NP 1,841 1,452 1,418 1,732 1,719 3,227 4,856 -47.58%
-
NP to SH 1,896 1,578 1,368 1,669 1,335 2,718 4,308 -42.11%
-
Tax Rate 43.25% 50.80% 46.99% 42.19% 41.65% 34.13% 29.13% -
Total Cost 42,288 43,621 46,536 50,198 62,933 66,247 74,643 -31.50%
-
Net Worth 0 80,022 80,599 88,544 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 80,022 80,599 88,544 0 0 0 -
NOSH 155,600 153,888 103,333 113,518 101,428 111,666 106,486 28.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.17% 3.22% 2.96% 3.34% 2.66% 4.64% 6.11% -
ROE 0.00% 1.97% 1.70% 1.88% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.36 29.29 46.41 45.75 63.74 62.22 74.66 -47.51%
EPS 1.22 1.03 1.32 1.47 1.32 2.43 4.05 -55.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.52 0.78 0.78 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,518
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.81 14.10 15.01 16.25 20.23 21.74 24.88 -32.43%
EPS 0.59 0.49 0.43 0.52 0.42 0.85 1.35 -42.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2504 0.2522 0.2771 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.585 0.605 1.00 0.95 0.87 0.75 -
P/RPS 1.96 2.00 1.30 2.19 1.49 1.40 1.00 56.55%
P/EPS 45.55 57.05 45.70 68.02 72.18 35.74 18.54 81.97%
EY 2.20 1.75 2.19 1.47 1.39 2.80 5.39 -44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 0.78 1.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 30/05/14 - - - - -
Price 0.535 0.585 0.57 0.00 0.00 0.00 0.00 -
P/RPS 1.89 2.00 1.23 0.00 0.00 0.00 0.00 -
P/EPS 43.91 57.05 43.06 0.00 0.00 0.00 0.00 -
EY 2.28 1.75 2.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 0.73 0.00 0.00 0.00 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