[SKYGATE] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.93%
YoY- 195.83%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 86,071 60,295 44,510 44,669 44,630 44,129 45,073 53.73%
PBT 20,429 15,611 4,125 4,211 3,641 3,244 2,951 261.95%
Tax -1,954 -1,903 -413 -404 -458 -1,403 -1,499 19.27%
NP 18,475 13,708 3,712 3,807 3,183 1,841 1,452 442.50%
-
NP to SH 12,314 10,317 4,291 4,047 3,461 1,896 1,578 291.95%
-
Tax Rate 9.56% 12.19% 10.01% 9.59% 12.58% 43.25% 50.80% -
Total Cost 67,596 46,587 40,798 40,862 41,447 42,288 43,621 33.80%
-
Net Worth 122,216 116,060 111,918 91,586 110,608 0 80,022 32.51%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 122,216 116,060 111,918 91,586 110,608 0 80,022 32.51%
NOSH 210,717 211,019 192,962 157,906 158,011 155,600 153,888 23.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.46% 22.73% 8.34% 8.52% 7.13% 4.17% 3.22% -
ROE 10.08% 8.89% 3.83% 4.42% 3.13% 0.00% 1.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.85 28.57 23.07 28.29 28.24 28.36 29.29 24.75%
EPS 5.84 4.89 2.22 2.56 2.19 1.22 1.03 216.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.58 0.58 0.70 0.00 0.52 7.53%
Adjusted Per Share Value based on latest NOSH - 157,906
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.93 18.87 13.93 13.98 13.97 13.81 14.10 53.75%
EPS 3.85 3.23 1.34 1.27 1.08 0.59 0.49 293.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3824 0.3632 0.3502 0.2866 0.3461 0.00 0.2504 32.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.28 0.70 0.75 0.49 0.46 0.555 0.585 -
P/RPS 3.13 2.45 3.25 1.73 1.63 1.96 2.00 34.68%
P/EPS 21.90 14.32 33.73 19.12 21.00 45.55 57.05 -47.08%
EY 4.57 6.98 2.96 5.23 4.76 2.20 1.75 89.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.27 1.29 0.84 0.66 0.00 1.13 56.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.11 1.06 0.665 1.05 0.525 0.535 0.585 -
P/RPS 2.72 3.71 2.88 3.71 1.86 1.89 2.00 22.68%
P/EPS 18.99 21.68 29.90 40.97 23.97 43.91 57.05 -51.87%
EY 5.26 4.61 3.34 2.44 4.17 2.28 1.75 107.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.93 1.15 1.81 0.75 0.00 1.13 41.76%

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