[SKYGATE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -41.5%
YoY- -84.14%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 99,360 40,532 40,774 54,488 87,082 89,220 123,984 -3.61%
PBT 31,838 2,360 1,394 1,484 6,504 7,420 17,552 10.42%
Tax -8,256 -872 -964 -494 -1,150 -932 -3,270 16.67%
NP 23,582 1,488 430 990 5,354 6,488 14,282 8.70%
-
NP to SH 15,848 2,408 740 922 5,812 6,220 14,282 1.74%
-
Tax Rate 25.93% 36.95% 69.15% 33.29% 17.68% 12.56% 18.63% -
Total Cost 75,778 39,044 40,344 53,498 81,728 82,732 109,702 -5.97%
-
Net Worth 137,231 110,844 80,166 81,722 95,592 75,730 75,945 10.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 137,231 110,844 80,166 81,722 95,592 75,730 75,945 10.35%
NOSH 221,340 191,111 154,166 104,772 127,456 100,974 105,480 13.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.73% 3.67% 1.05% 1.82% 6.15% 7.27% 11.52% -
ROE 11.55% 2.17% 0.92% 1.13% 6.08% 8.21% 18.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.89 21.21 26.45 52.01 68.32 88.36 117.54 -14.80%
EPS 7.16 1.26 0.48 0.88 4.56 6.16 13.54 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.52 0.78 0.75 0.75 0.72 -2.45%
Adjusted Per Share Value based on latest NOSH - 111,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.09 12.68 12.76 17.05 27.25 27.92 38.80 -3.62%
EPS 4.96 0.75 0.23 0.29 1.82 1.95 4.47 1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.3469 0.2509 0.2557 0.2991 0.237 0.2377 10.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.84 0.75 0.585 0.87 0.77 0.84 1.00 -
P/RPS 1.87 3.54 2.21 1.67 1.13 0.95 0.85 14.02%
P/EPS 11.73 59.52 121.87 98.86 16.89 13.64 7.39 7.99%
EY 8.52 1.68 0.82 1.01 5.92 7.33 13.54 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.13 1.12 1.03 1.12 1.39 -0.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 21/08/15 26/08/14 29/08/13 27/08/12 18/08/11 24/08/10 -
Price 0.87 0.665 0.585 0.875 0.83 0.79 0.59 -
P/RPS 1.94 3.14 2.21 1.68 1.21 0.89 0.50 25.32%
P/EPS 12.15 52.78 121.87 99.43 18.20 12.82 4.36 18.60%
EY 8.23 1.89 0.82 1.01 5.49 7.80 22.95 -15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.15 1.13 1.12 1.11 1.05 0.82 9.31%

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