[SKYGATE] QoQ Annualized 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- -23.07%
YoY- -86.46%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,774 38,704 51,930 55,486 54,488 54,608 86,062 -39.30%
PBT 1,394 1,048 2,996 1,146 1,484 2,332 7,491 -67.50%
Tax -964 -820 -1,188 -430 -494 -848 -2,000 -38.60%
NP 430 228 1,808 716 990 1,484 5,491 -81.78%
-
NP to SH 740 372 2,245 709 922 1,576 5,186 -72.79%
-
Tax Rate 69.15% 78.24% 39.65% 37.52% 33.29% 36.36% 26.70% -
Total Cost 40,344 38,476 50,122 54,770 53,498 53,124 80,571 -37.02%
-
Net Worth 80,166 80,599 106,127 81,927 81,722 0 81,177 -0.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,166 80,599 106,127 81,927 81,722 0 81,177 -0.83%
NOSH 154,166 103,333 136,060 106,399 104,772 106,486 105,425 28.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.05% 0.59% 3.48% 1.29% 1.82% 2.72% 6.38% -
ROE 0.92% 0.46% 2.12% 0.87% 1.13% 0.00% 6.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.45 37.46 38.17 52.15 52.01 51.28 81.63 -52.92%
EPS 0.48 0.36 1.65 0.67 0.88 1.48 4.79 -78.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.78 0.78 0.77 0.78 0.00 0.77 -23.08%
Adjusted Per Share Value based on latest NOSH - 101,428
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.76 12.11 16.25 17.36 17.05 17.09 26.93 -39.30%
EPS 0.23 0.12 0.70 0.22 0.29 0.49 1.62 -72.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2522 0.3321 0.2564 0.2557 0.00 0.254 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.585 0.605 1.00 0.95 0.87 0.75 0.77 -
P/RPS 2.21 1.62 2.62 1.82 1.67 1.46 0.94 77.08%
P/EPS 121.87 168.06 60.61 142.50 98.86 50.68 15.65 294.35%
EY 0.82 0.60 1.65 0.70 1.01 1.97 6.39 -74.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.78 1.28 1.23 1.12 0.00 1.00 8.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 26/11/13 29/08/13 - 27/02/13 -
Price 0.585 0.57 1.00 1.03 0.875 0.00 0.725 -
P/RPS 2.21 1.52 2.62 1.98 1.68 0.00 0.89 83.67%
P/EPS 121.87 158.33 60.61 154.50 99.43 0.00 14.74 310.46%
EY 0.82 0.63 1.65 0.65 1.01 0.00 6.78 -75.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.73 1.28 1.34 1.12 0.00 0.94 13.09%

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