[SKYGATE] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 88.2%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 99,501 56,455 93,823 76,337 47,228 22,759 74,767 21.05%
PBT 37,542 20,791 21,191 20,311 11,860 5,779 19,497 54.96%
Tax -8,310 -4,627 -8,026 -5,302 -3,260 -1,618 -4,386 53.29%
NP 29,232 16,164 13,165 15,009 8,600 4,161 15,111 55.44%
-
NP to SH 23,686 12,052 9,316 10,635 5,651 2,533 11,515 61.95%
-
Tax Rate 22.14% 22.25% 37.87% 26.10% 27.49% 28.00% 22.50% -
Total Cost 70,269 40,291 80,658 61,328 38,628 18,598 59,656 11.56%
-
Net Worth 232,220 214,125 179,366 174,701 176,648 148,328 139,729 40.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 232,220 214,125 179,366 174,701 176,648 148,328 139,729 40.43%
NOSH 301,585 301,585 301,585 301,585 301,585 228,198 221,792 22.80%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 29.38% 28.63% 14.03% 19.66% 18.21% 18.28% 20.21% -
ROE 10.20% 5.63% 5.19% 6.09% 3.20% 1.71% 8.24% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 32.99 18.72 34.52 28.84 17.38 9.97 33.71 -1.43%
EPS 7.85 4.00 3.43 3.91 2.08 1.11 5.20 31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.71 0.66 0.66 0.65 0.65 0.63 14.35%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.14 17.67 29.36 23.89 14.78 7.12 23.40 21.04%
EPS 7.41 3.77 2.92 3.33 1.77 0.79 3.60 62.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.6701 0.5613 0.5467 0.5528 0.4642 0.4373 40.42%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.74 0.345 0.44 0.48 0.63 0.77 0.665 -
P/RPS 2.24 1.84 1.27 1.66 3.63 7.72 1.97 8.96%
P/EPS 9.42 8.63 12.84 11.95 30.30 69.37 12.81 -18.57%
EY 10.61 11.58 7.79 8.37 3.30 1.44 7.81 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.49 0.67 0.73 0.97 1.18 1.06 -6.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 27/11/17 28/08/17 29/05/17 28/02/17 -
Price 0.81 0.61 0.40 0.43 0.515 0.68 0.73 -
P/RPS 2.46 3.26 1.16 1.49 2.96 6.82 2.17 8.74%
P/EPS 10.31 15.26 11.67 10.70 24.77 61.26 14.06 -18.72%
EY 9.70 6.55 8.57 9.34 4.04 1.63 7.11 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.86 0.61 0.65 0.79 1.05 1.16 -6.44%

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