[SKYGATE] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 216.49%
YoY- -56.71%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 74,767 86,070 44,640 51,930 86,062 90,317 117,479 -7.24%
PBT 19,497 20,428 3,571 2,996 7,491 8,212 11,759 8.78%
Tax -4,386 -1,954 -686 -1,188 -2,000 -2,380 -2,587 9.18%
NP 15,111 18,474 2,885 1,808 5,491 5,832 9,172 8.66%
-
NP to SH 11,515 12,317 3,162 2,245 5,186 5,526 9,153 3.89%
-
Tax Rate 22.50% 9.57% 19.21% 39.65% 26.70% 28.98% 22.00% -
Total Cost 59,656 67,596 41,755 50,122 80,571 84,485 108,307 -9.45%
-
Net Worth 139,729 122,326 82,178 106,127 81,177 74,318 71,726 11.74%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 2,490 -
Div Payout % - - - - - - 27.21% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 139,729 122,326 82,178 106,127 81,177 74,318 71,726 11.74%
NOSH 221,792 210,907 158,036 136,060 105,425 100,431 99,620 14.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.21% 21.46% 6.46% 3.48% 6.38% 6.46% 7.81% -
ROE 8.24% 10.07% 3.85% 2.12% 6.39% 7.44% 12.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.71 40.81 28.25 38.17 81.63 89.93 117.93 -18.82%
EPS 5.20 5.84 1.61 1.65 4.79 4.77 8.68 -8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.63 0.58 0.52 0.78 0.77 0.74 0.72 -2.19%
Adjusted Per Share Value based on latest NOSH - 113,518
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.40 26.93 13.97 16.25 26.93 28.26 36.76 -7.24%
EPS 3.60 3.85 0.99 0.70 1.62 1.73 2.86 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.4373 0.3828 0.2572 0.3321 0.254 0.2326 0.2245 11.74%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.665 1.28 0.46 1.00 0.77 0.60 0.80 -
P/RPS 1.97 3.14 1.63 2.62 0.94 0.67 0.68 19.37%
P/EPS 12.81 21.92 22.99 60.61 15.65 10.90 8.71 6.63%
EY 7.81 4.56 4.35 1.65 6.39 9.17 11.48 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 1.06 2.21 0.88 1.28 1.00 0.81 1.11 -0.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 23/02/11 -
Price 0.73 1.11 0.525 1.00 0.725 0.66 0.59 -
P/RPS 2.17 2.72 1.86 2.62 0.89 0.73 0.50 27.68%
P/EPS 14.06 19.01 26.24 60.61 14.74 12.00 6.42 13.94%
EY 7.11 5.26 3.81 1.65 6.78 8.34 15.57 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 1.16 1.91 1.01 1.28 0.94 0.89 0.82 5.94%

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