[SKYGATE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -24.51%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 92,402 99,574 110,904 200,162 213,102 151,826 193,196 -38.81%
PBT 5,058 8,502 21,736 20,963 24,126 18,892 33,112 -71.39%
Tax -1,297 -2,314 -2,976 -7,400 -6,094 -4,936 -11,900 -77.15%
NP 3,761 6,188 18,760 13,563 18,032 13,956 21,212 -68.40%
-
NP to SH 3,761 6,188 18,760 12,333 16,337 12,446 17,840 -64.54%
-
Tax Rate 25.64% 27.22% 13.69% 35.30% 25.26% 26.13% 35.94% -
Total Cost 88,641 93,386 92,144 186,599 195,070 137,870 171,984 -35.69%
-
Net Worth 256,347 261,671 266,700 264,859 273,889 265,394 265,394 -2.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 30,488 26,606 18,879 - -
Div Payout % - - - 247.21% 162.86% 151.69% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 256,347 261,671 266,700 264,859 273,889 265,394 265,394 -2.28%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.07% 6.21% 16.92% 6.78% 8.46% 9.19% 10.98% -
ROE 1.47% 2.36% 7.03% 4.66% 5.96% 4.69% 6.72% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.64 33.49 37.01 66.50 70.80 50.34 64.06 -38.81%
EPS 1.25 2.08 6.28 4.10 5.43 4.38 6.28 -65.87%
DPS 0.00 0.00 0.00 10.13 8.84 6.26 0.00 -
NAPS 0.85 0.88 0.89 0.88 0.91 0.88 0.88 -2.28%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.92 31.16 34.70 62.64 66.69 47.51 60.46 -38.80%
EPS 1.18 1.94 5.87 3.86 5.11 3.89 5.58 -64.47%
DPS 0.00 0.00 0.00 9.54 8.33 5.91 0.00 -
NAPS 0.8022 0.8188 0.8346 0.8288 0.8571 0.8305 0.8305 -2.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.325 0.38 0.35 0.345 0.28 0.325 0.21 -
P/RPS 1.06 1.13 0.95 0.52 0.40 0.65 0.33 117.54%
P/EPS 26.06 18.26 5.59 8.42 5.16 7.88 3.55 277.25%
EY 3.84 5.48 17.89 11.88 19.39 12.70 28.17 -73.48%
DY 0.00 0.00 0.00 29.36 31.57 19.26 0.00 -
P/NAPS 0.38 0.43 0.39 0.39 0.31 0.37 0.24 35.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/09/21 21/05/21 25/02/21 25/11/20 21/08/20 22/06/20 -
Price 0.28 0.34 0.325 0.345 0.31 0.265 0.345 -
P/RPS 0.91 1.02 0.88 0.52 0.44 0.53 0.54 41.56%
P/EPS 22.45 16.34 5.19 8.42 5.71 6.42 5.83 145.47%
EY 4.45 6.12 19.26 11.88 17.51 15.57 17.15 -59.28%
DY 0.00 0.00 0.00 29.36 28.52 23.62 0.00 -
P/NAPS 0.33 0.39 0.37 0.39 0.34 0.30 0.39 -10.53%

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