[SKYGATE] QoQ TTM 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- 19.36%
YoY- 255.79%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 112,962 115,484 96,599 86,071 60,295 44,510 44,669 85.30%
PBT 25,646 35,167 26,859 20,429 15,611 4,125 4,211 232.39%
Tax -3,663 -5,644 -3,489 -1,954 -1,903 -413 -404 333.07%
NP 21,983 29,523 23,370 18,475 13,708 3,712 3,807 220.83%
-
NP to SH 15,410 19,038 15,809 12,314 10,317 4,291 4,047 143.25%
-
Tax Rate 14.28% 16.05% 12.99% 9.56% 12.19% 10.01% 9.59% -
Total Cost 90,979 85,961 73,229 67,596 46,587 40,798 40,862 70.26%
-
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 19.46% 25.56% 24.19% 21.46% 22.73% 8.34% 8.52% -
ROE 11.06% 13.92% 11.93% 10.08% 8.89% 3.83% 4.42% -
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 51.07 52.35 43.74 40.85 28.57 23.07 28.29 48.09%
EPS 6.97 8.63 7.16 5.84 4.89 2.22 2.56 94.62%
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 35.35 36.14 30.23 26.93 18.87 13.93 13.98 85.29%
EPS 4.82 5.96 4.95 3.85 3.23 1.34 1.27 142.72%
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 1.47 1.60 2.18 3.13 2.45 3.25 1.73 -10.26%
P/EPS 10.77 9.73 13.34 21.90 14.32 33.73 19.12 -31.72%
EY 9.29 10.27 7.50 4.57 6.98 2.96 5.23 46.51%
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 1.32 1.66 2.21 2.72 3.71 2.88 3.71 -49.69%
P/EPS 9.69 10.08 13.48 18.99 21.68 29.90 40.97 -61.65%
EY 10.32 9.92 7.42 5.26 4.61 3.34 2.44 160.84%
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