[SKYGATE] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 82.54%
YoY- 107.37%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 60,295 44,510 44,669 44,630 44,129 45,073 47,954 16.47%
PBT 15,611 4,125 4,211 3,641 3,244 2,951 2,675 223.79%
Tax -1,903 -413 -404 -458 -1,403 -1,499 -1,257 31.81%
NP 13,708 3,712 3,807 3,183 1,841 1,452 1,418 353.17%
-
NP to SH 10,317 4,291 4,047 3,461 1,896 1,578 1,368 284.10%
-
Tax Rate 12.19% 10.01% 9.59% 12.58% 43.25% 50.80% 46.99% -
Total Cost 46,587 40,798 40,862 41,447 42,288 43,621 46,536 0.07%
-
Net Worth 116,060 111,918 91,586 110,608 0 80,022 80,599 27.48%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 116,060 111,918 91,586 110,608 0 80,022 80,599 27.48%
NOSH 211,019 192,962 157,906 158,011 155,600 153,888 103,333 60.89%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.73% 8.34% 8.52% 7.13% 4.17% 3.22% 2.96% -
ROE 8.89% 3.83% 4.42% 3.13% 0.00% 1.97% 1.70% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.57 23.07 28.29 28.24 28.36 29.29 46.41 -27.61%
EPS 4.89 2.22 2.56 2.19 1.22 1.03 1.32 139.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.58 0.58 0.70 0.00 0.52 0.78 -20.76%
Adjusted Per Share Value based on latest NOSH - 158,011
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.87 13.93 13.98 13.97 13.81 14.10 15.01 16.46%
EPS 3.23 1.34 1.27 1.08 0.59 0.49 0.43 283.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3502 0.2866 0.3461 0.00 0.2504 0.2522 27.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.70 0.75 0.49 0.46 0.555 0.585 0.605 -
P/RPS 2.45 3.25 1.73 1.63 1.96 2.00 1.30 52.51%
P/EPS 14.32 33.73 19.12 21.00 45.55 57.05 45.70 -53.83%
EY 6.98 2.96 5.23 4.76 2.20 1.75 2.19 116.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.29 0.84 0.66 0.00 1.13 0.78 38.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 30/05/14 -
Price 1.06 0.665 1.05 0.525 0.535 0.585 0.57 -
P/RPS 3.71 2.88 3.71 1.86 1.89 2.00 1.23 108.61%
P/EPS 21.68 29.90 40.97 23.97 43.91 57.05 43.06 -36.68%
EY 4.61 3.34 2.44 4.17 2.28 1.75 2.32 57.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.15 1.81 0.75 0.00 1.13 0.73 91.08%

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