[SKYGATE] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 321.87%
YoY- 903.82%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 99,360 80,972 86,070 65,970 40,532 38,860 44,640 70.55%
PBT 31,838 29,048 20,428 17,437 2,360 3,328 3,571 330.54%
Tax -8,256 -6,744 -1,954 -2,542 -872 -604 -686 425.96%
NP 23,582 22,304 18,474 14,894 1,488 2,724 2,885 306.29%
-
NP to SH 15,848 16,696 12,317 10,158 2,408 2,716 3,162 193.15%
-
Tax Rate 25.93% 23.22% 9.57% 14.58% 36.95% 18.15% 19.21% -
Total Cost 75,778 58,668 67,596 51,076 39,044 36,136 41,755 48.83%
-
Net Worth 137,231 132,507 122,326 116,078 110,844 91,586 82,178 40.79%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 137,231 132,507 122,326 116,078 110,844 91,586 82,178 40.79%
NOSH 221,340 220,846 210,907 211,052 191,111 157,906 158,036 25.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 23.73% 27.55% 21.46% 22.58% 3.67% 7.01% 6.46% -
ROE 11.55% 12.60% 10.07% 8.75% 2.17% 2.97% 3.85% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.89 36.66 40.81 31.26 21.21 24.61 28.25 36.21%
EPS 7.16 7.56 5.84 4.81 1.26 1.72 1.61 170.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.58 0.55 0.58 0.58 0.52 12.45%
Adjusted Per Share Value based on latest NOSH - 211,019
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.09 25.34 26.93 20.64 12.68 12.16 13.97 70.54%
EPS 4.96 5.22 3.85 3.18 0.75 0.85 0.99 193.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.4147 0.3828 0.3632 0.3469 0.2866 0.2572 40.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.84 0.955 1.28 0.70 0.75 0.49 0.46 -
P/RPS 1.87 2.60 3.14 2.24 3.54 1.99 1.63 9.59%
P/EPS 11.73 12.63 21.92 14.54 59.52 28.49 22.99 -36.17%
EY 8.52 7.92 4.56 6.88 1.68 3.51 4.35 56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.59 2.21 1.27 1.29 0.84 0.88 33.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 27/05/15 27/02/15 -
Price 0.87 0.965 1.11 1.06 0.665 1.05 0.525 -
P/RPS 1.94 2.63 2.72 3.39 3.14 4.27 1.86 2.84%
P/EPS 12.15 12.76 19.01 22.02 52.78 61.05 26.24 -40.17%
EY 8.23 7.83 5.26 4.54 1.89 1.64 3.81 67.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.61 1.91 1.93 1.15 1.81 1.01 24.34%

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