[SKYGATE] QoQ Annualized Quarter 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- -83.43%
YoY- -76.4%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,640 45,085 40,774 38,704 51,930 55,486 54,488 -12.41%
PBT 3,571 1,477 1,394 1,048 2,996 1,146 1,484 79.28%
Tax -686 -616 -964 -820 -1,188 -430 -494 24.39%
NP 2,885 861 430 228 1,808 716 990 103.62%
-
NP to SH 3,162 1,012 740 372 2,245 709 922 126.90%
-
Tax Rate 19.21% 41.71% 69.15% 78.24% 39.65% 37.52% 33.29% -
Total Cost 41,755 44,224 40,344 38,476 50,122 54,770 53,498 -15.19%
-
Net Worth 82,178 80,643 80,166 80,599 106,127 81,927 81,722 0.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 82,178 80,643 80,166 80,599 106,127 81,927 81,722 0.37%
NOSH 158,036 158,125 154,166 103,333 136,060 106,399 104,772 31.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.46% 1.91% 1.05% 0.59% 3.48% 1.29% 1.82% -
ROE 3.85% 1.25% 0.92% 0.46% 2.12% 0.87% 1.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.25 28.51 26.45 37.46 38.17 52.15 52.01 -33.35%
EPS 1.61 0.64 0.48 0.36 1.65 0.67 0.88 49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.52 0.78 0.78 0.77 0.78 -23.62%
Adjusted Per Share Value based on latest NOSH - 103,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.97 14.11 12.76 12.11 16.25 17.36 17.05 -12.40%
EPS 0.99 0.32 0.23 0.12 0.70 0.22 0.29 126.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2572 0.2524 0.2509 0.2522 0.3321 0.2564 0.2557 0.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.46 0.555 0.585 0.605 1.00 0.95 0.87 -
P/RPS 1.63 1.95 2.21 1.62 2.62 1.82 1.67 -1.59%
P/EPS 22.99 86.72 121.87 168.06 60.61 142.50 98.86 -62.08%
EY 4.35 1.15 0.82 0.60 1.65 0.70 1.01 164.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.09 1.13 0.78 1.28 1.23 1.12 -14.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 30/05/14 28/02/14 26/11/13 29/08/13 -
Price 0.525 0.535 0.585 0.57 1.00 1.03 0.875 -
P/RPS 1.86 1.88 2.21 1.52 2.62 1.98 1.68 7.00%
P/EPS 26.24 83.59 121.87 158.33 60.61 154.50 99.43 -58.75%
EY 3.81 1.20 0.82 0.63 1.65 0.65 1.01 141.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.13 0.73 1.28 1.34 1.12 -6.64%

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