[SKYGATE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.03%
YoY- -68.25%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,630 44,129 45,073 47,954 51,930 64,652 69,474 -25.48%
PBT 3,641 3,244 2,951 2,675 2,996 2,946 4,899 -17.90%
Tax -458 -1,403 -1,499 -1,257 -1,264 -1,227 -1,672 -57.72%
NP 3,183 1,841 1,452 1,418 1,732 1,719 3,227 -0.90%
-
NP to SH 3,461 1,896 1,578 1,368 1,669 1,335 2,718 17.42%
-
Tax Rate 12.58% 43.25% 50.80% 46.99% 42.19% 41.65% 34.13% -
Total Cost 41,447 42,288 43,621 46,536 50,198 62,933 66,247 -26.78%
-
Net Worth 110,608 0 80,022 80,599 88,544 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 110,608 0 80,022 80,599 88,544 0 0 -
NOSH 158,011 155,600 153,888 103,333 113,518 101,428 111,666 25.96%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.13% 4.17% 3.22% 2.96% 3.34% 2.66% 4.64% -
ROE 3.13% 0.00% 1.97% 1.70% 1.88% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.24 28.36 29.29 46.41 45.75 63.74 62.22 -40.85%
EPS 2.19 1.22 1.03 1.32 1.47 1.32 2.43 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.00 0.52 0.78 0.78 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.97 13.81 14.10 15.01 16.25 20.23 21.74 -25.47%
EPS 1.08 0.59 0.49 0.43 0.52 0.42 0.85 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3461 0.00 0.2504 0.2522 0.2771 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.46 0.555 0.585 0.605 1.00 0.95 0.87 -
P/RPS 1.63 1.96 2.00 1.30 2.19 1.49 1.40 10.64%
P/EPS 21.00 45.55 57.05 45.70 68.02 72.18 35.74 -29.77%
EY 4.76 2.20 1.75 2.19 1.47 1.39 2.80 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 1.13 0.78 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 30/05/14 - - - -
Price 0.525 0.535 0.585 0.57 0.00 0.00 0.00 -
P/RPS 1.86 1.89 2.00 1.23 0.00 0.00 0.00 -
P/EPS 23.97 43.91 57.05 43.06 0.00 0.00 0.00 -
EY 4.17 2.28 1.75 2.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 1.13 0.73 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