[SKYGATE] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 11.55%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 225,820 93,823 101,782 94,456 91,036 74,767 101,826 70.14%
PBT 83,164 21,191 27,081 23,720 23,116 19,497 24,393 126.69%
Tax -18,508 -8,026 -7,069 -6,520 -6,472 -4,386 -4,822 145.34%
NP 64,656 13,165 20,012 17,200 16,644 15,111 19,570 121.98%
-
NP to SH 48,208 9,316 14,180 11,302 10,132 11,515 14,280 125.20%
-
Tax Rate 22.25% 37.87% 26.10% 27.49% 28.00% 22.50% 19.77% -
Total Cost 161,164 80,658 81,770 77,256 74,392 59,656 82,256 56.64%
-
Net Worth 214,125 179,366 174,701 176,648 148,328 139,729 139,407 33.15%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 214,125 179,366 174,701 176,648 148,328 139,729 139,407 33.15%
NOSH 301,585 301,585 301,585 301,585 228,198 221,792 221,280 22.94%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 28.63% 14.03% 19.66% 18.21% 18.28% 20.21% 19.22% -
ROE 22.51% 5.19% 8.12% 6.40% 6.83% 8.24% 10.24% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 74.88 34.52 38.45 34.76 39.89 33.71 46.02 38.38%
EPS 16.00 3.43 5.21 4.16 4.44 5.20 6.45 83.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.66 0.66 0.65 0.65 0.63 0.63 8.30%
Adjusted Per Share Value based on latest NOSH - 301,585
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 70.66 29.36 31.85 29.56 28.49 23.40 31.86 70.14%
EPS 15.09 2.92 4.44 3.54 3.17 3.60 4.47 125.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6701 0.5613 0.5467 0.5528 0.4642 0.4373 0.4362 33.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.345 0.44 0.48 0.63 0.77 0.665 0.75 -
P/RPS 0.46 1.27 1.25 1.81 1.93 1.97 1.63 -57.00%
P/EPS 2.16 12.84 8.96 15.15 17.34 12.81 11.62 -67.46%
EY 46.33 7.79 11.16 6.60 5.77 7.81 8.60 207.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.67 0.73 0.97 1.18 1.06 1.19 -44.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 27/11/17 28/08/17 29/05/17 28/02/17 29/11/16 -
Price 0.61 0.40 0.43 0.515 0.68 0.73 0.675 -
P/RPS 0.81 1.16 1.12 1.48 1.70 2.17 1.47 -32.81%
P/EPS 3.82 11.67 8.03 12.38 15.32 14.06 10.46 -48.93%
EY 26.20 8.57 12.46 8.08 6.53 7.11 9.56 95.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.61 0.65 0.79 1.05 1.16 1.07 -13.56%

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