[SKYGATE] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -89.28%
YoY- -66.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 200,162 159,827 75,913 48,299 266,302 174,554 130,453 32.85%
PBT 20,963 18,095 9,446 8,278 59,380 56,127 42,351 -37.29%
Tax -7,400 -4,571 -2,468 -2,975 -12,886 -14,220 -9,038 -12.42%
NP 13,563 13,524 6,978 5,303 46,494 41,907 33,313 -44.91%
-
NP to SH 12,333 12,253 6,223 4,460 41,602 37,490 29,887 -44.42%
-
Tax Rate 35.30% 25.26% 26.13% 35.94% 21.70% 25.34% 21.34% -
Total Cost 186,599 146,303 68,935 42,996 219,808 132,647 97,140 54.22%
-
Net Worth 264,859 273,889 265,394 265,394 264,548 261,840 256,073 2.26%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 30,488 19,954 9,439 - - - - -
Div Payout % 247.21% 162.86% 151.69% - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 264,859 273,889 265,394 265,394 264,548 261,840 256,073 2.26%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.78% 8.46% 9.19% 10.98% 17.46% 24.01% 25.54% -
ROE 4.66% 4.47% 2.34% 1.68% 15.73% 14.32% 11.67% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.50 53.10 25.17 16.02 88.58 58.00 43.30 32.94%
EPS 4.10 4.07 2.19 1.57 14.04 12.65 10.07 -44.91%
DPS 10.13 6.63 3.13 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.88 0.88 0.88 0.87 0.85 2.32%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.64 50.01 23.76 15.11 83.33 54.62 40.82 32.86%
EPS 3.86 3.83 1.95 1.40 13.02 11.73 9.35 -44.40%
DPS 9.54 6.24 2.95 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8571 0.8305 0.8305 0.8278 0.8194 0.8013 2.26%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.345 0.28 0.325 0.21 0.55 0.615 0.68 -
P/RPS 0.52 0.53 1.29 1.31 0.62 1.06 1.57 -51.96%
P/EPS 8.42 6.88 15.75 14.20 3.97 4.94 6.85 14.67%
EY 11.88 14.54 6.35 7.04 25.16 20.25 14.59 -12.74%
DY 29.36 23.68 9.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.37 0.24 0.63 0.71 0.80 -37.92%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 21/08/20 22/06/20 24/02/20 20/11/19 23/08/19 -
Price 0.345 0.31 0.265 0.345 0.47 0.62 0.655 -
P/RPS 0.52 0.58 1.05 2.15 0.53 1.07 1.51 -50.71%
P/EPS 8.42 7.61 12.84 23.33 3.40 4.98 6.60 17.54%
EY 11.88 13.13 7.79 4.29 29.44 20.09 15.15 -14.90%
DY 29.36 21.39 11.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.30 0.39 0.53 0.71 0.77 -36.32%

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