[SKYGATE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 77.32%
YoY- 225.41%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 99,501 47,228 49,680 20,266 20,387 27,244 43,541 14.76%
PBT 37,542 11,860 15,919 1,180 697 742 3,252 50.30%
Tax -8,310 -3,260 -4,128 -436 -482 -247 -575 56.03%
NP 29,232 8,600 11,791 744 215 495 2,677 48.92%
-
NP to SH 23,686 5,651 7,924 1,204 370 461 2,906 41.83%
-
Tax Rate 22.14% 27.49% 25.93% 36.95% 69.15% 33.29% 17.68% -
Total Cost 70,269 38,628 37,889 19,522 20,172 26,749 40,864 9.45%
-
Net Worth 232,220 176,648 137,231 110,844 80,166 81,722 95,592 15.93%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 232,220 176,648 137,231 110,844 80,166 81,722 95,592 15.93%
NOSH 301,585 301,585 221,340 191,111 154,166 104,772 127,456 15.42%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.38% 18.21% 23.73% 3.67% 1.05% 1.82% 6.15% -
ROE 10.20% 3.20% 5.77% 1.09% 0.46% 0.56% 3.04% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.99 17.38 22.45 10.60 13.22 26.00 34.16 -0.57%
EPS 7.85 2.08 3.58 0.63 0.24 0.44 2.28 22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.65 0.62 0.58 0.52 0.78 0.75 0.43%
Adjusted Per Share Value based on latest NOSH - 192,962
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.14 14.78 15.55 6.34 6.38 8.53 13.63 14.75%
EPS 7.41 1.77 2.48 0.38 0.12 0.14 0.91 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.5528 0.4294 0.3469 0.2509 0.2557 0.2991 15.93%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.74 0.63 0.84 0.75 0.585 0.87 0.77 -
P/RPS 2.24 3.63 3.74 7.07 4.42 3.35 2.25 -0.07%
P/EPS 9.42 30.30 23.46 119.05 243.75 197.73 33.77 -19.15%
EY 10.61 3.30 4.26 0.84 0.41 0.51 2.96 23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.35 1.29 1.13 1.12 1.03 -1.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 21/08/15 26/08/14 29/08/13 27/08/12 -
Price 0.81 0.515 0.87 0.665 0.585 0.875 0.83 -
P/RPS 2.46 2.96 3.88 6.27 4.42 3.37 2.43 0.20%
P/EPS 10.31 24.77 24.30 105.56 243.75 198.86 36.40 -18.95%
EY 9.70 4.04 4.11 0.95 0.41 0.50 2.75 23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.79 1.40 1.15 1.13 1.12 1.11 -0.92%

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