[SKYGATE] YoY Annual (Unaudited) 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
YoY- 40.85%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 93,823 74,767 86,070 44,640 51,930 86,062 90,317 0.63%
PBT 21,191 19,497 20,428 3,571 2,996 7,491 8,212 17.09%
Tax -8,026 -4,386 -1,954 -686 -1,188 -2,000 -2,380 22.43%
NP 13,165 15,111 18,474 2,885 1,808 5,491 5,832 14.51%
-
NP to SH 9,316 11,515 12,317 3,162 2,245 5,186 5,526 9.08%
-
Tax Rate 37.87% 22.50% 9.57% 19.21% 39.65% 26.70% 28.98% -
Total Cost 80,658 59,656 67,596 41,755 50,122 80,571 84,485 -0.76%
-
Net Worth 179,366 139,729 122,326 82,178 106,127 81,177 74,318 15.80%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 179,366 139,729 122,326 82,178 106,127 81,177 74,318 15.80%
NOSH 301,585 221,792 210,907 158,036 136,060 105,425 100,431 20.09%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.03% 20.21% 21.46% 6.46% 3.48% 6.38% 6.46% -
ROE 5.19% 8.24% 10.07% 3.85% 2.12% 6.39% 7.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.52 33.71 40.81 28.25 38.17 81.63 89.93 -14.73%
EPS 3.43 5.20 5.84 1.61 1.65 4.79 4.77 -5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.58 0.52 0.78 0.77 0.74 -1.88%
Adjusted Per Share Value based on latest NOSH - 158,011
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.36 23.40 26.93 13.97 16.25 26.93 28.26 0.63%
EPS 2.92 3.60 3.85 0.99 0.70 1.62 1.73 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.4373 0.3828 0.2572 0.3321 0.254 0.2326 15.79%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.44 0.665 1.28 0.46 1.00 0.77 0.60 -
P/RPS 1.27 1.97 3.14 1.63 2.62 0.94 0.67 11.23%
P/EPS 12.84 12.81 21.92 22.99 60.61 15.65 10.90 2.76%
EY 7.79 7.81 4.56 4.35 1.65 6.39 9.17 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.06 2.21 0.88 1.28 1.00 0.81 -3.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 -
Price 0.40 0.73 1.11 0.525 1.00 0.725 0.66 -
P/RPS 1.16 2.17 2.72 1.86 2.62 0.89 0.73 8.01%
P/EPS 11.67 14.06 19.01 26.24 60.61 14.74 12.00 -0.46%
EY 8.57 7.11 5.26 3.81 1.65 6.78 8.34 0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.16 1.91 1.01 1.28 0.94 0.89 -6.09%

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