[SKYGATE] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -14.1%
YoY- 630.11%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 225,820 91,036 80,972 38,860 38,704 54,608 79,696 18.94%
PBT 83,164 23,116 29,048 3,328 1,048 2,332 4,560 62.20%
Tax -18,508 -6,472 -6,744 -604 -820 -848 -864 66.61%
NP 64,656 16,644 22,304 2,724 228 1,484 3,696 61.08%
-
NP to SH 48,208 10,132 16,696 2,716 372 1,576 4,404 48.98%
-
Tax Rate 22.25% 28.00% 23.22% 18.15% 78.24% 36.36% 18.95% -
Total Cost 161,164 74,392 58,668 36,136 38,476 53,124 76,000 13.34%
-
Net Worth 214,125 148,328 132,507 91,586 80,599 0 79,399 17.97%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 214,125 148,328 132,507 91,586 80,599 0 79,399 17.97%
NOSH 301,585 228,198 220,846 157,906 103,333 106,486 105,865 19.05%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 28.63% 18.28% 27.55% 7.01% 0.59% 2.72% 4.64% -
ROE 22.51% 6.83% 12.60% 2.97% 0.46% 0.00% 5.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 74.88 39.89 36.66 24.61 37.46 51.28 75.28 -0.08%
EPS 16.00 4.44 7.56 1.72 0.36 1.48 4.16 25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 0.60 0.58 0.78 0.00 0.75 -0.90%
Adjusted Per Share Value based on latest NOSH - 157,906
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 70.66 28.49 25.34 12.16 12.11 17.09 24.94 18.94%
EPS 15.09 3.17 5.22 0.85 0.12 0.49 1.38 48.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6701 0.4642 0.4147 0.2866 0.2522 0.00 0.2485 17.96%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.345 0.77 0.955 0.49 0.605 0.75 0.53 -
P/RPS 0.46 1.93 2.60 1.99 1.62 1.46 0.70 -6.75%
P/EPS 2.16 17.34 12.63 28.49 168.06 50.68 12.74 -25.59%
EY 46.33 5.77 7.92 3.51 0.60 1.97 7.85 34.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.18 1.59 0.84 0.78 0.00 0.71 -5.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 31/05/16 27/05/15 30/05/14 - 21/05/12 -
Price 0.61 0.68 0.965 1.05 0.57 0.00 0.53 -
P/RPS 0.81 1.70 2.63 4.27 1.52 0.00 0.70 2.46%
P/EPS 3.82 15.32 12.76 61.05 158.33 0.00 12.74 -18.18%
EY 26.20 6.53 7.83 1.64 0.63 0.00 7.85 22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 1.61 1.81 0.73 0.00 0.71 3.24%

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