[SKYGATE] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.47%
YoY- 9.93%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 266,302 174,554 130,453 66,840 204,240 160,060 99,501 92.42%
PBT 59,380 56,127 42,351 19,621 67,886 54,441 37,542 35.63%
Tax -12,886 -14,220 -9,038 -4,792 -18,637 -12,056 -8,310 33.86%
NP 46,494 41,907 33,313 14,829 49,249 42,385 29,232 36.14%
-
NP to SH 41,602 37,490 29,887 13,249 42,014 35,963 23,686 45.42%
-
Tax Rate 21.70% 25.34% 21.34% 24.42% 27.45% 22.15% 22.14% -
Total Cost 219,808 132,647 97,140 52,011 154,991 117,675 70,269 113.44%
-
Net Worth 264,548 261,840 256,073 241,268 228,658 238,252 232,220 9.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 264,548 261,840 256,073 241,268 228,658 238,252 232,220 9.05%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.46% 24.01% 25.54% 22.19% 24.11% 26.48% 29.38% -
ROE 15.73% 14.32% 11.67% 5.49% 18.37% 15.09% 10.20% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 88.58 58.00 43.30 22.16 67.88 53.07 32.99 92.83%
EPS 14.04 12.65 10.07 4.54 13.96 11.92 7.85 47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.80 0.76 0.79 0.77 9.28%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.33 54.62 40.82 20.92 63.91 50.09 31.14 92.40%
EPS 13.02 11.73 9.35 4.15 13.15 11.25 7.41 45.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.8194 0.8013 0.755 0.7155 0.7456 0.7267 9.04%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.55 0.615 0.68 0.565 0.53 0.675 0.74 -
P/RPS 0.62 1.06 1.57 2.55 0.78 1.27 2.24 -57.42%
P/EPS 3.97 4.94 6.85 12.86 3.80 5.66 9.42 -43.69%
EY 25.16 20.25 14.59 7.78 26.35 17.67 10.61 77.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.80 0.71 0.70 0.85 0.96 -24.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 20/11/19 23/08/19 31/05/19 28/02/19 30/11/18 27/08/18 -
Price 0.47 0.62 0.655 0.67 0.655 0.59 0.81 -
P/RPS 0.53 1.07 1.51 3.02 0.96 1.11 2.46 -63.96%
P/EPS 3.40 4.98 6.60 15.25 4.69 4.95 10.31 -52.17%
EY 29.44 20.09 15.15 6.56 21.32 20.21 9.70 109.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.77 0.84 0.86 0.75 1.05 -36.52%

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