[SKYGATE] YoY Cumulative 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- 17.01%
YoY- -84.14%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 49,680 20,266 20,387 27,244 43,541 44,610 61,992 -3.61%
PBT 15,919 1,180 697 742 3,252 3,710 8,776 10.42%
Tax -4,128 -436 -482 -247 -575 -466 -1,635 16.67%
NP 11,791 744 215 495 2,677 3,244 7,141 8.70%
-
NP to SH 7,924 1,204 370 461 2,906 3,110 7,141 1.74%
-
Tax Rate 25.93% 36.95% 69.15% 33.29% 17.68% 12.56% 18.63% -
Total Cost 37,889 19,522 20,172 26,749 40,864 41,366 54,851 -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 5.77% 1.09% 0.46% 0.56% 3.04% 4.11% 9.40% -
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 22.45 10.60 13.22 26.00 34.16 44.18 58.77 -14.80%
EPS 3.58 0.63 0.24 0.44 2.28 3.08 6.77 -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 15.55 6.34 6.38 8.53 13.63 13.96 19.40 -3.61%
EPS 2.48 0.38 0.12 0.14 0.91 0.97 2.23 1.78%
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 3.74 7.07 4.42 3.35 2.25 1.90 1.70 14.02%
P/EPS 23.46 119.05 243.75 197.73 33.77 27.27 14.77 8.00%
EY 4.26 0.84 0.41 0.51 2.96 3.67 6.77 -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 3.88 6.27 4.42 3.37 2.43 1.79 1.00 25.32%
P/EPS 24.30 105.56 243.75 198.86 36.40 25.65 8.71 18.63%
EY 4.11 0.95 0.41 0.50 2.75 3.90 11.47 -15.70%
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