[SKYGATE] YoY Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	29,212	13,427	14,371	19,193	21,650	31,421	26,103	1.89%
YoY %	117.56%	-6.57%	-25.12%	-11.35%	-31.10%	20.37%	-	-
Horiz. %	111.91%	51.44%	55.05%	73.53%	82.94%	120.37%	100.00%	-
PBT	11,897	411	118	2,071	2,043	1,452	2,016	34.41%
YoY %	2,794.65%	248.31%	-94.30%	1.37%	40.70%	-27.98%	-	-
Horiz. %	590.13%	20.39%	5.85%	102.73%	101.34%	72.02%	100.00%	-
Tax	-1,470	20	-76	-521	-111	-169	-377	25.44%
YoY %	-7,450.00%	126.32%	85.41%	-369.37%	34.32%	55.17%	-	-
Horiz. %	389.92%	-5.31%	20.16%	138.20%	29.44%	44.83%	100.00%	-
NP	10,427	431	42	1,550	1,932	1,283	1,639	36.10%
YoY %	2,319.26%	926.19%	-97.29%	-19.77%	50.58%	-21.72%	-	-
Horiz. %	636.18%	26.30%	2.56%	94.57%	117.88%	78.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,415	389	71	1,454	1,993	1,283	1,639	25.52%
YoY %	1,549.10%	447.89%	-95.12%	-27.04%	55.34%	-21.72%	-	-
Horiz. %	391.40%	23.73%	4.33%	88.71%	121.60%	78.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.36%	-4.87%	64.41%	25.16%	5.43%	11.64%	18.70%	-
YoY %	353.80%	-107.56%	156.00%	363.35%	-53.35%	-37.75%	-	-
Horiz. %	66.10%	-26.04%	344.44%	134.55%	29.04%	62.25%	100.00%	-
Total Cost	18,785	12,996	14,329	17,643	19,718	30,138	24,464	-4.30%
YoY %	44.54%	-9.30%	-18.78%	-10.52%	-34.57%	23.19%	-	-
Horiz. %	76.79%	53.12%	58.57%	72.12%	80.60%	123.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,060	79,355	78,099	80,075	92,176	76,951	68,732	9.11%
YoY %	46.25%	1.61%	-2.47%	-13.13%	19.79%	11.96%	-	-
Horiz. %	168.86%	115.46%	113.63%	116.50%	134.11%	111.96%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	116,060	79,355	78,099	80,075	92,176	76,951	68,732	9.11%
YoY %	46.25%	1.61%	-2.47%	-13.13%	19.79%	11.96%	-	-
Horiz. %	168.86%	115.46%	113.63%	116.50%	134.11%	111.96%	100.00%	-
NOSH	211,019	155,600	101,428	105,362	124,562	105,081	105,741	12.19%
YoY %	35.62%	53.41%	-3.73%	-15.41%	18.54%	-0.62%	-	-
Horiz. %	199.56%	147.15%	95.92%	99.64%	117.80%	99.38%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	35.69%	3.21%	0.29%	8.08%	8.92%	4.08%	6.28%	-
YoY %	1,011.84%	1,006.90%	-96.41%	-9.42%	118.63%	-35.03%	-	-
Horiz. %	568.31%	51.11%	4.62%	128.66%	142.04%	64.97%	100.00%	-
ROE	5.53%	0.49%	0.09%	1.82%	2.16%	1.67%	2.38%	-
YoY %	1,028.57%	444.44%	-95.05%	-15.74%	29.34%	-29.83%	-	-
Horiz. %	232.35%	20.59%	3.78%	76.47%	90.76%	70.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	13.84	8.63	14.17	18.22	17.38	29.90	24.69	-9.19%
YoY %	60.37%	-39.10%	-22.23%	4.83%	-41.87%	21.10%	-	-
Horiz. %	56.06%	34.95%	57.39%	73.80%	70.39%	121.10%	100.00%	-
EPS	3.04	0.25	0.07	1.38	1.60	1.22	1.55	11.87%
YoY %	1,116.00%	257.14%	-94.93%	-13.75%	31.15%	-21.29%	-	-
Horiz. %	196.13%	16.13%	4.52%	89.03%	103.23%	78.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.55	0.51	0.77	0.76	0.74	0.7323	0.65	-2.74%
YoY %	7.84%	-33.77%	1.32%	2.70%	1.05%	12.66%	-	-
Horiz. %	84.62%	78.46%	118.46%	116.92%	113.85%	112.66%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 105,362
RPS	9.14	4.20	4.50	6.01	6.77	9.83	8.17	1.88%
YoY %	117.62%	-6.67%	-25.12%	-11.23%	-31.13%	20.32%	-	-
Horiz. %	111.87%	51.41%	55.08%	73.56%	82.86%	120.32%	100.00%	-
EPS	2.01	0.12	0.02	0.45	0.62	0.40	0.51	25.66%
YoY %	1,575.00%	500.00%	-95.56%	-27.42%	55.00%	-21.57%	-	-
Horiz. %	394.12%	23.53%	3.92%	88.24%	121.57%	78.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3632	0.2483	0.2444	0.2506	0.2884	0.2408	0.2151	9.11%
YoY %	46.27%	1.60%	-2.47%	-13.11%	19.77%	11.95%	-	-
Horiz. %	168.85%	115.43%	113.62%	116.50%	134.08%	111.95%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.70	0.555	0.95	0.75	0.53	0.57	0.62	-
P/RPS	5.06	6.43	6.70	4.12	3.05	1.91	2.51	12.38%
YoY %	-21.31%	-4.03%	62.62%	35.08%	59.69%	-23.90%	-	-
Horiz. %	201.59%	256.18%	266.93%	164.14%	121.51%	76.10%	100.00%	-
P/EPS	23.03	222.00	1,357.14	54.35	33.12	46.68	40.00	-8.78%
YoY %	-89.63%	-83.64%	2,397.04%	64.10%	-29.05%	16.70%	-	-
Horiz. %	57.57%	555.00%	3,392.85%	135.88%	82.80%	116.70%	100.00%	-
EY	4.34	0.45	0.07	1.84	3.02	2.14	2.50	9.62%
YoY %	864.44%	542.86%	-96.20%	-39.07%	41.12%	-14.40%	-	-
Horiz. %	173.60%	18.00%	2.80%	73.60%	120.80%	85.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.27	1.09	1.23	0.99	0.72	0.78	0.95	4.95%
YoY %	16.51%	-11.38%	24.24%	37.50%	-7.69%	-17.89%	-	-
Horiz. %	133.68%	114.74%	129.47%	104.21%	75.79%	82.11%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	28/11/14	26/11/13	26/11/12	22/11/11	24/11/10	23/11/09	-
Price	1.06	0.535	1.03	0.76	0.69	0.57	0.66	-
P/RPS	7.66	6.20	7.27	4.17	3.97	1.91	2.67	19.19%
YoY %	23.55%	-14.72%	74.34%	5.04%	107.85%	-28.46%	-	-
Horiz. %	286.89%	232.21%	272.28%	156.18%	148.69%	71.54%	100.00%	-
P/EPS	34.87	214.00	1,471.43	55.07	43.12	46.68	42.58	-3.27%
YoY %	-83.71%	-85.46%	2,571.93%	27.71%	-7.63%	9.63%	-	-
Horiz. %	81.89%	502.58%	3,455.68%	129.33%	101.27%	109.63%	100.00%	-
EY	2.87	0.47	0.07	1.82	2.32	2.14	2.35	3.38%
YoY %	510.64%	571.43%	-96.15%	-21.55%	8.41%	-8.94%	-	-
Horiz. %	122.13%	20.00%	2.98%	77.45%	98.72%	91.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.93	1.05	1.34	1.00	0.93	0.78	1.02	11.20%
YoY %	83.81%	-21.64%	34.00%	7.53%	19.23%	-23.53%	-	-
Horiz. %	189.22%	102.94%	131.37%	98.04%	91.18%	76.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos