[SKYGATE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.07%
YoY- -86.46%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 101,826 65,970 45,085 55,486 84,033 88,346 124,550 -3.29%
PBT 24,393 17,437 1,477 1,146 7,206 7,449 13,638 10.16%
Tax -4,822 -2,542 -616 -430 -1,461 -769 -2,405 12.28%
NP 19,570 14,894 861 716 5,745 6,680 11,233 9.68%
-
NP to SH 14,280 10,158 1,012 709 5,237 7,112 11,233 4.07%
-
Tax Rate 19.77% 14.58% 41.71% 37.52% 20.27% 10.32% 17.63% -
Total Cost 82,256 51,076 44,224 54,770 78,288 81,666 113,317 -5.19%
-
Net Worth 139,407 116,078 80,643 81,927 80,249 82,749 77,216 10.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 139,407 116,078 80,643 81,927 80,249 82,749 77,216 10.33%
NOSH 221,280 211,052 158,125 106,399 105,591 111,823 105,444 13.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.22% 22.58% 1.91% 1.29% 6.84% 7.56% 9.02% -
ROE 10.24% 8.75% 1.25% 0.87% 6.53% 8.59% 14.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.02 31.26 28.51 52.15 79.58 79.01 118.12 -14.52%
EPS 6.45 4.81 0.64 0.67 4.96 6.36 10.65 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.55 0.51 0.77 0.76 0.74 0.7323 -2.47%
Adjusted Per Share Value based on latest NOSH - 101,428
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.86 20.64 14.11 17.36 26.30 27.65 38.98 -3.30%
EPS 4.47 3.18 0.32 0.22 1.64 2.23 3.52 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4362 0.3632 0.2524 0.2564 0.2511 0.2589 0.2416 10.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.75 0.70 0.555 0.95 0.75 0.53 0.57 -
P/RPS 1.63 2.24 1.95 1.82 0.94 0.67 0.48 22.57%
P/EPS 11.62 14.54 86.72 142.50 15.12 8.33 5.35 13.78%
EY 8.60 6.88 1.15 0.70 6.61 12.00 18.69 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.27 1.09 1.23 0.99 0.72 0.78 7.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 23/11/15 28/11/14 26/11/13 26/11/12 22/11/11 24/11/10 -
Price 0.675 1.06 0.535 1.03 0.76 0.69 0.57 -
P/RPS 1.47 3.39 1.88 1.98 0.95 0.87 0.48 20.48%
P/EPS 10.46 22.02 83.59 154.50 15.32 10.85 5.35 11.81%
EY 9.56 4.54 1.20 0.65 6.53 9.22 18.69 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.93 1.05 1.34 1.00 0.93 0.78 5.40%

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