[SKYGATE] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.97%
YoY- -95.12%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,690 29,212 13,427 14,371 19,193 21,650 31,421 -2.68%
PBT 2,376 11,897 411 118 2,071 2,043 1,452 8.54%
Tax 511 -1,470 20 -76 -521 -111 -169 -
NP 2,887 10,427 431 42 1,550 1,932 1,283 14.45%
-
NP to SH 2,787 6,415 389 71 1,454 1,993 1,283 13.78%
-
Tax Rate -21.51% 12.36% -4.87% 64.41% 25.16% 5.43% 11.64% -
Total Cost 23,803 18,785 12,996 14,329 17,643 19,718 30,138 -3.85%
-
Net Worth 139,349 116,060 79,355 78,099 80,075 92,176 76,951 10.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 139,349 116,060 79,355 78,099 80,075 92,176 76,951 10.39%
NOSH 221,190 211,019 155,600 101,428 105,362 124,562 105,081 13.19%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.82% 35.69% 3.21% 0.29% 8.08% 8.92% 4.08% -
ROE 2.00% 5.53% 0.49% 0.09% 1.82% 2.16% 1.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.07 13.84 8.63 14.17 18.22 17.38 29.90 -14.01%
EPS 1.26 3.04 0.25 0.07 1.38 1.60 1.22 0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.55 0.51 0.77 0.76 0.74 0.7323 -2.47%
Adjusted Per Share Value based on latest NOSH - 101,428
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.35 9.14 4.20 4.50 6.01 6.77 9.83 -2.68%
EPS 0.87 2.01 0.12 0.02 0.45 0.62 0.40 13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4361 0.3632 0.2483 0.2444 0.2506 0.2884 0.2408 10.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.75 0.70 0.555 0.95 0.75 0.53 0.57 -
P/RPS 6.22 5.06 6.43 6.70 4.12 3.05 1.91 21.72%
P/EPS 59.52 23.03 222.00 1,357.14 54.35 33.12 46.68 4.12%
EY 1.68 4.34 0.45 0.07 1.84 3.02 2.14 -3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.27 1.09 1.23 0.99 0.72 0.78 7.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 23/11/15 28/11/14 26/11/13 26/11/12 22/11/11 24/11/10 -
Price 0.675 1.06 0.535 1.03 0.76 0.69 0.57 -
P/RPS 5.59 7.66 6.20 7.27 4.17 3.97 1.91 19.58%
P/EPS 53.57 34.87 214.00 1,471.43 55.07 43.12 46.68 2.31%
EY 1.87 2.87 0.47 0.07 1.82 2.32 2.14 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.93 1.05 1.34 1.00 0.93 0.78 5.40%

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