[SKYGATE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.1%
YoY- -33.57%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 96,599 44,669 47,954 79,499 92,056 114,027 105,426 -1.44%
PBT 26,859 4,211 2,675 6,852 7,714 9,934 11,746 14.76%
Tax -3,489 -404 -1,257 -1,996 -1,530 -1,701 -2,079 9.00%
NP 23,370 3,807 1,418 4,856 6,184 8,233 9,667 15.83%
-
NP to SH 15,809 4,047 1,368 4,308 6,485 8,199 9,667 8.53%
-
Tax Rate 12.99% 9.59% 46.99% 29.13% 19.83% 17.12% 17.70% -
Total Cost 73,229 40,862 46,536 74,643 85,872 105,794 95,759 -4.36%
-
Net Worth 132,507 91,586 80,599 0 79,399 0 71,663 10.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,713 - -
Div Payout % - - - - - 20.90% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 132,507 91,586 80,599 0 79,399 0 71,663 10.77%
NOSH 220,846 157,906 103,333 106,486 105,865 100,259 105,386 13.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.19% 8.52% 2.96% 6.11% 6.72% 7.22% 9.17% -
ROE 11.93% 4.42% 1.70% 0.00% 8.17% 0.00% 13.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.74 28.29 46.41 74.66 86.96 113.73 100.04 -12.86%
EPS 7.16 2.56 1.32 4.05 6.13 8.18 9.17 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 1.71 0.00 -
NAPS 0.60 0.58 0.78 0.00 0.75 0.00 0.68 -2.06%
Adjusted Per Share Value based on latest NOSH - 106,486
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.23 13.98 15.01 24.88 28.81 35.68 32.99 -1.44%
EPS 4.95 1.27 0.43 1.35 2.03 2.57 3.03 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.4147 0.2866 0.2522 0.00 0.2485 0.00 0.2243 10.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.955 0.49 0.605 0.75 0.53 0.57 0.95 -
P/RPS 2.18 1.73 1.30 1.00 0.61 0.50 0.95 14.83%
P/EPS 13.34 19.12 45.70 18.54 8.65 6.97 10.36 4.29%
EY 7.50 5.23 2.19 5.39 11.56 14.35 9.66 -4.12%
DY 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.59 0.84 0.78 0.00 0.71 0.00 1.40 2.14%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 30/05/14 - 21/05/12 26/05/11 25/05/10 -
Price 0.965 1.05 0.57 0.00 0.53 0.85 0.63 -
P/RPS 2.21 3.71 1.23 0.00 0.61 0.75 0.63 23.24%
P/EPS 13.48 40.97 43.06 0.00 8.65 10.39 6.87 11.87%
EY 7.42 2.44 2.32 0.00 11.56 9.62 14.56 -10.61%
DY 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 1.61 1.81 0.73 0.00 0.71 0.00 0.93 9.56%

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