[SKYGATE] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 197.85%
YoY- 313.43%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,715 10,816 13,427 10,711 9,676 10,315 14,371 -22.99%
PBT 832 2,533 411 435 262 2,136 118 268.13%
Tax -151 4 20 -277 -205 -941 -76 58.10%
NP 681 2,537 431 158 57 1,195 42 541.70%
-
NP to SH 679 2,702 389 277 93 1,226 71 351.16%
-
Tax Rate 18.15% -0.16% -4.87% 63.68% 78.24% 44.05% 64.41% -
Total Cost 9,034 8,279 12,996 10,553 9,619 9,120 14,329 -26.49%
-
Net Worth 91,586 110,608 79,355 80,022 80,599 88,544 78,099 11.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 91,586 110,608 79,355 80,022 80,599 88,544 78,099 11.21%
NOSH 157,906 158,011 155,600 153,888 103,333 113,518 101,428 34.36%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.01% 23.46% 3.21% 1.48% 0.59% 11.59% 0.29% -
ROE 0.74% 2.44% 0.49% 0.35% 0.12% 1.38% 0.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.15 6.85 8.63 6.96 9.36 9.09 14.17 -42.70%
EPS 0.43 1.71 0.25 0.18 0.09 1.08 0.07 235.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.70 0.51 0.52 0.78 0.78 0.77 -17.22%
Adjusted Per Share Value based on latest NOSH - 153,888
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.04 3.38 4.20 3.35 3.03 3.23 4.50 -23.02%
EPS 0.21 0.85 0.12 0.09 0.03 0.38 0.02 380.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2866 0.3461 0.2483 0.2504 0.2522 0.2771 0.2444 11.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.49 0.46 0.555 0.585 0.605 1.00 0.95 -
P/RPS 7.96 6.72 6.43 8.40 6.46 11.01 6.70 12.18%
P/EPS 113.95 26.90 222.00 325.00 672.22 92.59 1,357.14 -80.85%
EY 0.88 3.72 0.45 0.31 0.15 1.08 0.07 441.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.66 1.09 1.13 0.78 1.28 1.23 -22.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 28/11/14 26/08/14 30/05/14 28/02/14 26/11/13 -
Price 1.05 0.525 0.535 0.585 0.57 1.00 1.03 -
P/RPS 17.07 7.67 6.20 8.40 6.09 11.01 7.27 76.74%
P/EPS 244.19 30.70 214.00 325.00 633.33 92.59 1,471.43 -69.83%
EY 0.41 3.26 0.47 0.31 0.16 1.08 0.07 225.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.75 1.05 1.13 0.73 1.28 1.34 22.21%

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