[SKYGATE] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -16.37%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 151,826 193,196 266,302 232,738 260,906 267,360 204,240 -17.95%
PBT 18,892 33,112 59,380 74,836 84,702 78,484 67,886 -57.40%
Tax -4,936 -11,900 -12,886 -18,960 -18,076 -19,168 -18,637 -58.79%
NP 13,956 21,212 46,494 55,876 66,626 59,316 49,249 -56.89%
-
NP to SH 12,446 17,840 41,602 49,986 59,774 52,996 42,014 -55.59%
-
Tax Rate 26.13% 35.94% 21.70% 25.34% 21.34% 24.42% 27.45% -
Total Cost 137,870 171,984 219,808 176,862 194,280 208,044 154,991 -7.51%
-
Net Worth 265,394 265,394 264,548 261,840 256,073 241,268 228,658 10.45%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 18,879 - - - - - - -
Div Payout % 151.69% - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 265,394 265,394 264,548 261,840 256,073 241,268 228,658 10.45%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.19% 10.98% 17.46% 24.01% 25.54% 22.19% 24.11% -
ROE 4.69% 6.72% 15.73% 19.09% 23.34% 21.97% 18.37% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 50.34 64.06 88.58 77.33 86.60 88.65 67.88 -18.08%
EPS 4.38 6.28 14.04 16.87 20.14 18.16 13.96 -53.85%
DPS 6.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 0.87 0.85 0.80 0.76 10.27%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.51 60.46 83.33 72.83 81.64 83.66 63.91 -17.95%
EPS 3.89 5.58 13.02 15.64 18.70 16.58 13.15 -55.63%
DPS 5.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8305 0.8305 0.8278 0.8194 0.8013 0.755 0.7155 10.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.325 0.21 0.55 0.615 0.68 0.565 0.53 -
P/RPS 0.65 0.33 0.62 0.80 0.79 0.64 0.78 -11.45%
P/EPS 7.88 3.55 3.97 3.70 3.43 3.22 3.80 62.68%
EY 12.70 28.17 25.16 27.01 29.18 31.10 26.35 -38.55%
DY 19.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.63 0.71 0.80 0.71 0.70 -34.65%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 22/06/20 24/02/20 20/11/19 23/08/19 31/05/19 28/02/19 -
Price 0.265 0.345 0.47 0.62 0.655 0.67 0.655 -
P/RPS 0.53 0.54 0.53 0.80 0.76 0.76 0.96 -32.72%
P/EPS 6.42 5.83 3.40 3.73 3.30 3.81 4.69 23.30%
EY 15.57 17.15 29.44 26.79 30.29 26.23 21.32 -18.91%
DY 23.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.53 0.71 0.77 0.84 0.86 -50.47%

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