[SKYGATE] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.43%
YoY- -76.4%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 91,036 80,972 38,860 38,704 54,608 79,696 86,012 0.94%
PBT 23,116 29,048 3,328 1,048 2,332 4,560 7,440 20.77%
Tax -6,472 -6,744 -604 -820 -848 -864 -932 38.08%
NP 16,644 22,304 2,724 228 1,484 3,696 6,508 16.92%
-
NP to SH 10,132 16,696 2,716 372 1,576 4,404 6,176 8.59%
-
Tax Rate 28.00% 23.22% 18.15% 78.24% 36.36% 18.95% 12.53% -
Total Cost 74,392 58,668 36,136 38,476 53,124 76,000 79,504 -1.10%
-
Net Worth 148,328 132,507 91,586 80,599 0 79,399 73,189 12.48%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 148,328 132,507 91,586 80,599 0 79,399 73,189 12.48%
NOSH 228,198 220,846 157,906 103,333 106,486 105,865 100,259 14.67%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.28% 27.55% 7.01% 0.59% 2.72% 4.64% 7.57% -
ROE 6.83% 12.60% 2.97% 0.46% 0.00% 5.55% 8.44% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.89 36.66 24.61 37.46 51.28 75.28 85.79 -11.97%
EPS 4.44 7.56 1.72 0.36 1.48 4.16 6.16 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.58 0.78 0.00 0.75 0.73 -1.91%
Adjusted Per Share Value based on latest NOSH - 103,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 28.49 25.34 12.16 12.11 17.09 24.94 26.92 0.94%
EPS 3.17 5.22 0.85 0.12 0.49 1.38 1.93 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4642 0.4147 0.2866 0.2522 0.00 0.2485 0.229 12.48%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.77 0.955 0.49 0.605 0.75 0.53 0.57 -
P/RPS 1.93 2.60 1.99 1.62 1.46 0.70 0.66 19.56%
P/EPS 17.34 12.63 28.49 168.06 50.68 12.74 9.25 11.03%
EY 5.77 7.92 3.51 0.60 1.97 7.85 10.81 -9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.59 0.84 0.78 0.00 0.71 0.78 7.13%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 27/05/15 30/05/14 - 21/05/12 26/05/11 -
Price 0.68 0.965 1.05 0.57 0.00 0.53 0.85 -
P/RPS 1.70 2.63 4.27 1.52 0.00 0.70 0.99 9.42%
P/EPS 15.32 12.76 61.05 158.33 0.00 12.74 13.80 1.75%
EY 6.53 7.83 1.64 0.63 0.00 7.85 7.25 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.61 1.81 0.73 0.00 0.71 1.16 -1.64%

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