[SKYGATE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 40.43%
YoY- 447.89%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,552 9,715 10,816 13,427 10,711 9,676 10,315 1.53%
PBT 349 832 2,533 411 435 262 2,136 -70.21%
Tax -286 -151 4 20 -277 -205 -941 -54.89%
NP 63 681 2,537 431 158 57 1,195 -86.01%
-
NP to SH 521 679 2,702 389 277 93 1,226 -43.56%
-
Tax Rate 81.95% 18.15% -0.16% -4.87% 63.68% 78.24% 44.05% -
Total Cost 10,489 9,034 8,279 12,996 10,553 9,619 9,120 9.80%
-
Net Worth 111,918 91,586 110,608 79,355 80,022 80,599 88,544 16.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 111,918 91,586 110,608 79,355 80,022 80,599 88,544 16.95%
NOSH 192,962 157,906 158,011 155,600 153,888 103,333 113,518 42.56%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.60% 7.01% 23.46% 3.21% 1.48% 0.59% 11.59% -
ROE 0.47% 0.74% 2.44% 0.49% 0.35% 0.12% 1.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.47 6.15 6.85 8.63 6.96 9.36 9.09 -28.78%
EPS 0.27 0.43 1.71 0.25 0.18 0.09 1.08 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.70 0.51 0.52 0.78 0.78 -17.96%
Adjusted Per Share Value based on latest NOSH - 155,600
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.30 3.04 3.38 4.20 3.35 3.03 3.23 1.44%
EPS 0.16 0.21 0.85 0.12 0.09 0.03 0.38 -43.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.2866 0.3461 0.2483 0.2504 0.2522 0.2771 16.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.75 0.49 0.46 0.555 0.585 0.605 1.00 -
P/RPS 13.72 7.96 6.72 6.43 8.40 6.46 11.01 15.84%
P/EPS 277.78 113.95 26.90 222.00 325.00 672.22 92.59 108.43%
EY 0.36 0.88 3.72 0.45 0.31 0.15 1.08 -52.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.84 0.66 1.09 1.13 0.78 1.28 0.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 27/02/15 28/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.665 1.05 0.525 0.535 0.585 0.57 1.00 -
P/RPS 12.16 17.07 7.67 6.20 8.40 6.09 11.01 6.86%
P/EPS 246.30 244.19 30.70 214.00 325.00 633.33 92.59 92.32%
EY 0.41 0.41 3.26 0.47 0.31 0.16 1.08 -47.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.81 0.75 1.05 1.13 0.73 1.28 -6.90%

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