[SKYGATE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 105.14%
YoY- 42.67%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 76,337 76,370 49,478 33,814 41,615 63,025 66,260 2.38%
PBT 20,311 18,295 13,078 1,108 860 5,405 5,587 23.97%
Tax -5,302 -3,617 -1,907 -462 -323 -1,096 -577 44.67%
NP 15,009 14,678 11,171 646 537 4,309 5,010 20.04%
-
NP to SH 10,635 10,710 7,619 759 532 3,928 5,334 12.17%
-
Tax Rate 26.10% 19.77% 14.58% 41.70% 37.56% 20.28% 10.33% -
Total Cost 61,328 61,692 38,307 33,168 41,078 58,716 61,250 0.02%
-
Net Worth 174,701 139,407 116,078 80,643 81,927 80,249 82,749 13.25%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 174,701 139,407 116,078 80,643 81,927 80,249 82,749 13.25%
NOSH 301,585 221,280 211,052 158,125 106,400 105,591 111,823 17.96%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.66% 19.22% 22.58% 1.91% 1.29% 6.84% 7.56% -
ROE 6.09% 7.68% 6.56% 0.94% 0.65% 4.89% 6.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 28.84 34.51 23.44 21.38 39.11 59.69 59.25 -11.29%
EPS 3.91 4.84 3.61 0.48 0.50 3.72 4.77 -3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.55 0.51 0.77 0.76 0.74 -1.88%
Adjusted Per Share Value based on latest NOSH - 155,600
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.89 23.90 15.48 10.58 13.02 19.72 20.73 2.39%
EPS 3.33 3.35 2.38 0.24 0.17 1.23 1.67 12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5467 0.4362 0.3632 0.2524 0.2564 0.2511 0.2589 13.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.75 0.70 0.555 0.95 0.75 0.53 -
P/RPS 1.66 2.17 2.99 2.60 2.43 1.26 0.89 10.93%
P/EPS 11.95 15.50 19.39 115.63 190.00 20.16 11.11 1.22%
EY 8.37 6.45 5.16 0.86 0.53 4.96 9.00 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.19 1.27 1.09 1.23 0.99 0.72 0.22%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 29/11/16 23/11/15 28/11/14 26/11/13 26/11/12 22/11/11 -
Price 0.43 0.675 1.06 0.535 1.03 0.76 0.69 -
P/RPS 1.49 1.96 4.52 2.50 2.63 1.27 1.16 4.25%
P/EPS 10.70 13.95 29.36 111.46 206.00 20.43 14.47 -4.90%
EY 9.34 7.17 3.41 0.90 0.49 4.89 6.91 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.07 1.93 1.05 1.34 1.00 0.93 -5.79%

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