[SKYGATE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.03%
YoY- -68.25%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 86,571 96,599 44,669 47,954 79,499 92,056 114,027 -4.48%
PBT 18,078 26,859 4,211 2,675 6,852 7,714 9,934 10.48%
Tax -3,755 -3,489 -404 -1,257 -1,996 -1,530 -1,701 14.09%
NP 14,323 23,370 3,807 1,418 4,856 6,184 8,233 9.65%
-
NP to SH 10,358 15,809 4,047 1,368 4,308 6,485 8,199 3.96%
-
Tax Rate 20.77% 12.99% 9.59% 46.99% 29.13% 19.83% 17.12% -
Total Cost 72,248 73,229 40,862 46,536 74,643 85,872 105,794 -6.15%
-
Net Worth 148,328 132,507 91,586 80,599 0 79,399 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 1,713 -
Div Payout % - - - - - - 20.90% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 148,328 132,507 91,586 80,599 0 79,399 0 -
NOSH 228,198 220,846 157,906 103,333 106,486 105,865 100,259 14.67%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.54% 24.19% 8.52% 2.96% 6.11% 6.72% 7.22% -
ROE 6.98% 11.93% 4.42% 1.70% 0.00% 8.17% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.94 43.74 28.29 46.41 74.66 86.96 113.73 -16.70%
EPS 4.54 7.16 2.56 1.32 4.05 6.13 8.18 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
NAPS 0.65 0.60 0.58 0.78 0.00 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.09 30.23 13.98 15.01 24.88 28.81 35.68 -4.48%
EPS 3.24 4.95 1.27 0.43 1.35 2.03 2.57 3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.4642 0.4147 0.2866 0.2522 0.00 0.2485 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.77 0.955 0.49 0.605 0.75 0.53 0.57 -
P/RPS 2.03 2.18 1.73 1.30 1.00 0.61 0.50 26.27%
P/EPS 16.96 13.34 19.12 45.70 18.54 8.65 6.97 15.95%
EY 5.89 7.50 5.23 2.19 5.39 11.56 14.35 -13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
P/NAPS 1.18 1.59 0.84 0.78 0.00 0.71 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 27/05/15 30/05/14 - 21/05/12 26/05/11 -
Price 0.68 0.965 1.05 0.57 0.00 0.53 0.85 -
P/RPS 1.79 2.21 3.71 1.23 0.00 0.61 0.75 15.58%
P/EPS 14.98 13.48 40.97 43.06 0.00 8.65 10.39 6.28%
EY 6.68 7.42 2.44 2.32 0.00 11.56 9.62 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
P/NAPS 1.05 1.61 1.81 0.73 0.00 0.71 0.00 -

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