[SKYGATE] YoY 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- -82.99%
YoY- -96.29%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 29,437 10,552 10,711 13,592 23,617 23,107 33,110 -1.93%
PBT 8,657 349 435 159 2,112 1,850 4,744 10.53%
Tax -2,441 -286 -277 -35 -359 -233 -1,006 15.90%
NP 6,216 63 158 124 1,753 1,617 3,738 8.83%
-
NP to SH 3,750 521 277 67 1,805 1,566 3,738 0.05%
-
Tax Rate 28.20% 81.95% 63.68% 22.01% 17.00% 12.59% 21.21% -
Total Cost 23,221 10,489 10,553 13,468 21,864 21,490 29,372 -3.83%
-
Net Worth 136,764 111,918 80,022 87,099 86,226 0 76,027 10.27%
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 136,764 111,918 80,022 87,099 86,226 0 76,027 10.27%
NOSH 220,588 192,962 153,888 111,666 114,968 102,287 105,593 13.05%
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 21.12% 0.60% 1.48% 0.91% 7.42% 7.00% 11.29% -
ROE 2.74% 0.47% 0.35% 0.08% 2.09% 0.00% 4.92% -
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 13.34 5.47 6.96 12.17 20.54 22.59 31.36 -13.26%
EPS 1.70 0.27 0.18 0.06 1.57 1.48 3.54 -11.49%
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 0.00 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 9.21 3.30 3.35 4.25 7.39 7.23 10.36 -1.94%
EPS 1.17 0.16 0.09 0.02 0.56 0.49 1.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 0.3502 0.2504 0.2726 0.2698 0.00 0.2379 10.27%
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 6.29 13.72 8.40 7.15 3.75 3.72 3.19 11.96%
P/EPS 49.41 277.78 325.00 1,450.00 49.04 54.87 28.25 9.75%
EY 2.02 0.36 0.31 0.07 2.04 1.82 3.54 -8.91%
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 0.00 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 6.52 12.16 8.40 7.19 4.04 3.50 1.88 23.00%
P/EPS 51.18 246.30 325.00 1,458.33 52.87 51.60 16.67 20.53%
EY 1.95 0.41 0.31 0.07 1.89 1.94 6.00 -17.06%
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 0.00 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