[SKYGATE] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 212.45%
YoY- 40.85%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 65,970 40,532 38,860 44,640 45,085 40,774 38,704 42.64%
PBT 17,437 2,360 3,328 3,571 1,477 1,394 1,048 550.62%
Tax -2,542 -872 -604 -686 -616 -964 -820 112.45%
NP 14,894 1,488 2,724 2,885 861 430 228 1517.88%
-
NP to SH 10,158 2,408 2,716 3,162 1,012 740 372 804.97%
-
Tax Rate 14.58% 36.95% 18.15% 19.21% 41.71% 69.15% 78.24% -
Total Cost 51,076 39,044 36,136 41,755 44,224 40,344 38,476 20.76%
-
Net Worth 116,078 110,844 91,586 82,178 80,643 80,166 80,599 27.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 116,078 110,844 91,586 82,178 80,643 80,166 80,599 27.50%
NOSH 211,052 191,111 157,906 158,036 158,125 154,166 103,333 60.90%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.58% 3.67% 7.01% 6.46% 1.91% 1.05% 0.59% -
ROE 8.75% 2.17% 2.97% 3.85% 1.25% 0.92% 0.46% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.26 21.21 24.61 28.25 28.51 26.45 37.46 -11.35%
EPS 4.81 1.26 1.72 1.61 0.64 0.48 0.36 462.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.58 0.58 0.52 0.51 0.52 0.78 -20.76%
Adjusted Per Share Value based on latest NOSH - 158,011
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.64 12.68 12.16 13.97 14.11 12.76 12.11 42.63%
EPS 3.18 0.75 0.85 0.99 0.32 0.23 0.12 787.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3469 0.2866 0.2572 0.2524 0.2509 0.2522 27.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.70 0.75 0.49 0.46 0.555 0.585 0.605 -
P/RPS 2.24 3.54 1.99 1.63 1.95 2.21 1.62 24.08%
P/EPS 14.54 59.52 28.49 22.99 86.72 121.87 168.06 -80.40%
EY 6.88 1.68 3.51 4.35 1.15 0.82 0.60 407.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.29 0.84 0.88 1.09 1.13 0.78 38.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 30/05/14 -
Price 1.06 0.665 1.05 0.525 0.535 0.585 0.57 -
P/RPS 3.39 3.14 4.27 1.86 1.88 2.21 1.52 70.61%
P/EPS 22.02 52.78 61.05 26.24 83.59 121.87 158.33 -73.12%
EY 4.54 1.89 1.64 3.81 1.20 0.82 0.63 272.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.15 1.81 1.01 1.05 1.13 0.73 91.08%

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