[SKYGATE] QoQ Cumulative 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- 316.6%
YoY- 40.85%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 49,478 20,266 9,715 44,640 33,814 20,387 9,676 196.51%
PBT 13,078 1,180 832 3,571 1,108 697 262 1252.46%
Tax -1,907 -436 -151 -686 -462 -482 -205 341.71%
NP 11,171 744 681 2,885 646 215 57 3263.18%
-
NP to SH 7,619 1,204 679 3,162 759 370 93 1781.24%
-
Tax Rate 14.58% 36.95% 18.15% 19.21% 41.70% 69.15% 78.24% -
Total Cost 38,307 19,522 9,034 41,755 33,168 20,172 9,619 151.03%
-
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 6.56% 1.09% 0.74% 3.85% 0.94% 0.46% 0.12% -
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 23.44 10.60 6.15 28.25 21.38 13.22 9.36 84.30%
EPS 3.61 0.63 0.43 1.61 0.48 0.24 0.09 1069.14%
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 15.48 6.34 3.04 13.97 10.58 6.38 3.03 196.33%
EPS 2.38 0.38 0.21 0.99 0.24 0.12 0.03 1741.40%
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 2.99 7.07 7.96 1.63 2.60 4.42 6.46 -40.13%
P/EPS 19.39 119.05 113.95 22.99 115.63 243.75 672.22 -90.57%
EY 5.16 0.84 0.88 4.35 0.86 0.41 0.15 955.44%
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 4.52 6.27 17.07 1.86 2.50 4.42 6.09 -18.01%
P/EPS 29.36 105.56 244.19 26.24 111.46 243.75 633.33 -87.07%
EY 3.41 0.95 0.41 3.81 0.90 0.41 0.16 667.26%
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