[SKYGATE] QoQ Cumulative 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- 532.81%
YoY- 903.82%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 49,680 20,243 86,070 49,478 20,266 9,715 44,640 7.39%
PBT 15,919 7,262 20,428 13,078 1,180 832 3,571 171.11%
Tax -4,128 -1,686 -1,954 -1,907 -436 -151 -686 231.19%
NP 11,791 5,576 18,474 11,171 744 681 2,885 155.84%
-
NP to SH 7,924 4,174 12,317 7,619 1,204 679 3,162 84.59%
-
Tax Rate 25.93% 23.22% 9.57% 14.58% 36.95% 18.15% 19.21% -
Total Cost 37,889 14,667 67,596 38,307 19,522 9,034 41,755 -6.27%
-
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 5.77% 3.15% 10.07% 6.56% 1.09% 0.74% 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 22.45 9.17 40.81 23.44 10.60 6.15 28.25 -14.21%
EPS 3.58 1.89 5.84 3.61 0.63 0.43 1.61 70.44%
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 15.55 6.33 26.93 15.48 6.34 3.04 13.97 7.41%
EPS 2.48 1.31 3.85 2.38 0.38 0.21 0.99 84.55%
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 3.74 10.42 3.14 2.99 7.07 7.96 1.63 74.05%
P/EPS 23.46 50.53 21.92 19.39 119.05 113.95 22.99 1.35%
EY 4.26 1.98 4.56 5.16 0.84 0.88 4.35 -1.38%
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 3.88 10.53 2.72 4.52 6.27 17.07 1.86 63.33%
P/EPS 24.30 51.06 19.01 29.36 105.56 244.19 26.24 -4.99%
EY 4.11 1.96 5.26 3.41 0.95 0.41 3.81 5.18%
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