[SKYGATE] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -26.75%
YoY- 73.91%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 26,690 29,437 20,243 36,592 29,212 10,552 9,715 95.79%
PBT 2,376 8,657 7,262 7,351 11,897 349 832 100.90%
Tax 511 -2,441 -1,686 -47 -1,470 -286 -151 -
NP 2,887 6,216 5,576 7,304 10,427 63 681 161.25%
-
NP to SH 2,787 3,750 4,174 4,699 6,415 521 679 155.69%
-
Tax Rate -21.51% 28.20% 23.22% 0.64% 12.36% 81.95% 18.15% -
Total Cost 23,803 23,221 14,667 29,288 18,785 10,489 9,034 90.42%
-
Net Worth 139,349 136,764 132,507 122,216 116,060 111,918 91,586 32.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 139,349 136,764 132,507 122,216 116,060 111,918 91,586 32.18%
NOSH 221,190 220,588 220,846 210,717 211,019 192,962 157,906 25.11%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.82% 21.12% 27.55% 19.96% 35.69% 0.60% 7.01% -
ROE 2.00% 2.74% 3.15% 3.84% 5.53% 0.47% 0.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.07 13.34 9.17 17.37 13.84 5.47 6.15 56.56%
EPS 1.26 1.70 1.89 2.23 3.04 0.27 0.43 104.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.58 0.55 0.58 0.58 5.65%
Adjusted Per Share Value based on latest NOSH - 210,717
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.35 9.21 6.33 11.45 9.14 3.30 3.04 95.76%
EPS 0.87 1.17 1.31 1.47 2.01 0.16 0.21 157.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4361 0.428 0.4147 0.3824 0.3632 0.3502 0.2866 32.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.75 0.84 0.955 1.28 0.70 0.75 0.49 -
P/RPS 6.22 6.29 10.42 7.37 5.06 13.72 7.96 -15.12%
P/EPS 59.52 49.41 50.53 57.40 23.03 277.78 113.95 -35.06%
EY 1.68 2.02 1.98 1.74 4.34 0.36 0.88 53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 1.59 2.21 1.27 1.29 0.84 26.05%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 27/05/15 -
Price 0.675 0.87 0.965 1.11 1.06 0.665 1.05 -
P/RPS 5.59 6.52 10.53 6.39 7.66 12.16 17.07 -52.39%
P/EPS 53.57 51.18 51.06 49.78 34.87 246.30 244.19 -63.52%
EY 1.87 1.95 1.96 2.01 2.87 0.41 0.41 174.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.40 1.61 1.91 1.93 1.15 1.81 -29.49%

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