[SKYGATE] YoY TTM 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- 82.54%
YoY- 107.37%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 93,823 84,055 86,071 44,630 51,930 85,771 93,635 0.03%
PBT 21,193 19,561 20,429 3,641 2,996 7,409 8,434 16.58%
Tax -8,026 -3,823 -1,954 -458 -1,264 -2,000 -1,547 31.54%
NP 13,167 15,738 18,475 3,183 1,732 5,409 6,887 11.39%
-
NP to SH 9,318 11,999 12,314 3,461 1,669 5,015 6,928 5.05%
-
Tax Rate 37.87% 19.54% 9.56% 12.58% 42.19% 26.99% 18.34% -
Total Cost 80,656 68,317 67,596 41,447 50,198 80,362 86,748 -1.20%
-
Net Worth 179,366 142,124 122,216 110,608 88,544 81,102 67,189 17.76%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 179,366 142,124 122,216 110,608 88,544 81,102 67,189 17.76%
NOSH 301,585 222,068 210,717 158,011 113,518 105,328 90,796 22.12%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.03% 18.72% 21.46% 7.13% 3.34% 6.31% 7.36% -
ROE 5.19% 8.44% 10.08% 3.13% 1.88% 6.18% 10.31% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.52 37.85 40.85 28.24 45.75 81.43 103.13 -16.66%
EPS 3.43 5.40 5.84 2.19 1.47 4.76 7.63 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.58 0.70 0.78 0.77 0.74 -1.88%
Adjusted Per Share Value based on latest NOSH - 158,011
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.36 26.30 26.93 13.97 16.25 26.84 29.30 0.03%
EPS 2.92 3.75 3.85 1.08 0.52 1.57 2.17 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.4447 0.3824 0.3461 0.2771 0.2538 0.2103 17.75%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.44 0.665 1.28 0.46 1.00 0.77 0.60 -
P/RPS 1.27 1.76 3.13 1.63 2.19 0.95 0.58 13.94%
P/EPS 12.83 12.31 21.90 21.00 68.02 16.17 7.86 8.50%
EY 7.79 8.13 4.57 4.76 1.47 6.18 12.72 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.04 2.21 0.66 1.28 1.00 0.81 -3.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 - 27/02/13 29/02/12 -
Price 0.40 0.73 1.11 0.525 0.00 0.725 0.66 -
P/RPS 1.16 1.93 2.72 1.86 0.00 0.89 0.64 10.40%
P/EPS 11.67 13.51 18.99 23.97 0.00 15.23 8.65 5.11%
EY 8.57 7.40 5.26 4.17 0.00 6.57 11.56 -4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.14 1.91 0.75 0.00 0.94 0.89 -6.09%

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