[SKYGATE] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 6.03%
YoY- 171.93%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 96,599 86,071 60,295 44,510 44,669 44,630 44,129 68.50%
PBT 26,859 20,429 15,611 4,125 4,211 3,641 3,244 308.74%
Tax -3,489 -1,954 -1,903 -413 -404 -458 -1,403 83.45%
NP 23,370 18,475 13,708 3,712 3,807 3,183 1,841 443.33%
-
NP to SH 15,809 12,314 10,317 4,291 4,047 3,461 1,896 310.66%
-
Tax Rate 12.99% 9.56% 12.19% 10.01% 9.59% 12.58% 43.25% -
Total Cost 73,229 67,596 46,587 40,798 40,862 41,447 42,288 44.15%
-
Net Worth 132,507 122,216 116,060 111,918 91,586 110,608 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 132,507 122,216 116,060 111,918 91,586 110,608 0 -
NOSH 220,846 210,717 211,019 192,962 157,906 158,011 155,600 26.26%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 24.19% 21.46% 22.73% 8.34% 8.52% 7.13% 4.17% -
ROE 11.93% 10.08% 8.89% 3.83% 4.42% 3.13% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.74 40.85 28.57 23.07 28.29 28.24 28.36 33.45%
EPS 7.16 5.84 4.89 2.22 2.56 2.19 1.22 225.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.55 0.58 0.58 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 192,962
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.23 26.93 18.87 13.93 13.98 13.97 13.81 68.50%
EPS 4.95 3.85 3.23 1.34 1.27 1.08 0.59 312.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4147 0.3824 0.3632 0.3502 0.2866 0.3461 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.955 1.28 0.70 0.75 0.49 0.46 0.555 -
P/RPS 2.18 3.13 2.45 3.25 1.73 1.63 1.96 7.34%
P/EPS 13.34 21.90 14.32 33.73 19.12 21.00 45.55 -55.86%
EY 7.50 4.57 6.98 2.96 5.23 4.76 2.20 126.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.21 1.27 1.29 0.84 0.66 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 23/11/15 21/08/15 27/05/15 27/02/15 28/11/14 -
Price 0.965 1.11 1.06 0.665 1.05 0.525 0.535 -
P/RPS 2.21 2.72 3.71 2.88 3.71 1.86 1.89 10.98%
P/EPS 13.48 18.99 21.68 29.90 40.97 23.97 43.91 -54.45%
EY 7.42 5.26 4.61 3.34 2.44 4.17 2.28 119.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.91 1.93 1.15 1.81 0.75 0.00 -

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