[SKYGATE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -19.06%
YoY- 49.37%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 81,603 86,571 84,055 112,962 115,484 96,599 86,071 -3.49%
PBT 15,503 18,078 19,561 25,646 35,167 26,859 20,429 -16.81%
Tax -2,956 -3,755 -3,823 -3,663 -5,644 -3,489 -1,954 31.81%
NP 12,547 14,323 15,738 21,983 29,523 23,370 18,475 -22.75%
-
NP to SH 9,727 10,358 11,999 15,410 19,038 15,809 12,314 -14.56%
-
Tax Rate 19.07% 20.77% 19.54% 14.28% 16.05% 12.99% 9.56% -
Total Cost 69,056 72,248 68,317 90,979 85,961 73,229 67,596 1.43%
-
Net Worth 176,648 148,328 142,124 139,349 136,764 132,507 122,216 27.86%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 176,648 148,328 142,124 139,349 136,764 132,507 122,216 27.86%
NOSH 301,585 228,198 222,068 221,190 220,588 220,846 210,717 27.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.38% 16.54% 18.72% 19.46% 25.56% 24.19% 21.46% -
ROE 5.51% 6.98% 8.44% 11.06% 13.92% 11.93% 10.08% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.03 37.94 37.85 51.07 52.35 43.74 40.85 -18.56%
EPS 3.58 4.54 5.40 6.97 8.63 7.16 5.84 -27.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.63 0.62 0.60 0.58 7.89%
Adjusted Per Share Value based on latest NOSH - 221,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.54 27.09 26.30 35.35 36.14 30.23 26.93 -3.47%
EPS 3.04 3.24 3.75 4.82 5.96 4.95 3.85 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5528 0.4642 0.4447 0.4361 0.428 0.4147 0.3824 27.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.63 0.77 0.665 0.75 0.84 0.955 1.28 -
P/RPS 2.10 2.03 1.76 1.47 1.60 2.18 3.13 -23.37%
P/EPS 17.60 16.96 12.31 10.77 9.73 13.34 21.90 -13.57%
EY 5.68 5.89 8.13 9.29 10.27 7.50 4.57 15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.18 1.04 1.19 1.35 1.59 2.21 -42.27%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 28/02/17 29/11/16 24/08/16 31/05/16 29/02/16 -
Price 0.515 0.68 0.73 0.675 0.87 0.965 1.11 -
P/RPS 1.72 1.79 1.93 1.32 1.66 2.21 2.72 -26.34%
P/EPS 14.39 14.98 13.51 9.69 10.08 13.48 18.99 -16.89%
EY 6.95 6.68 7.40 10.32 9.92 7.42 5.26 20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.05 1.14 1.07 1.40 1.61 1.91 -44.51%

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