[SKYGATE] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -22.13%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 84,023 81,603 86,571 84,055 112,962 115,484 96,599 -8.87%
PBT 21,580 15,503 18,078 19,561 25,646 35,167 26,859 -13.56%
Tax -5,509 -2,956 -3,755 -3,823 -3,663 -5,644 -3,489 35.55%
NP 16,071 12,547 14,323 15,738 21,983 29,523 23,370 -22.07%
-
NP to SH 11,927 9,727 10,358 11,999 15,410 19,038 15,809 -17.11%
-
Tax Rate 25.53% 19.07% 20.77% 19.54% 14.28% 16.05% 12.99% -
Total Cost 67,952 69,056 72,248 68,317 90,979 85,961 73,229 -4.85%
-
Net Worth 174,701 176,648 148,328 142,124 139,349 136,764 132,507 20.21%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 174,701 176,648 148,328 142,124 139,349 136,764 132,507 20.21%
NOSH 301,585 301,585 228,198 222,068 221,190 220,588 220,846 23.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.13% 15.38% 16.54% 18.72% 19.46% 25.56% 24.19% -
ROE 6.83% 5.51% 6.98% 8.44% 11.06% 13.92% 11.93% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.74 30.03 37.94 37.85 51.07 52.35 43.74 -19.23%
EPS 4.51 3.58 4.54 5.40 6.97 8.63 7.16 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.64 0.63 0.62 0.60 6.55%
Adjusted Per Share Value based on latest NOSH - 222,068
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.29 25.54 27.09 26.30 35.35 36.14 30.23 -8.88%
EPS 3.73 3.04 3.24 3.75 4.82 5.96 4.95 -17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5467 0.5528 0.4642 0.4447 0.4361 0.428 0.4147 20.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.48 0.63 0.77 0.665 0.75 0.84 0.955 -
P/RPS 1.51 2.10 2.03 1.76 1.47 1.60 2.18 -21.69%
P/EPS 10.65 17.60 16.96 12.31 10.77 9.73 13.34 -13.92%
EY 9.39 5.68 5.89 8.13 9.29 10.27 7.50 16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.97 1.18 1.04 1.19 1.35 1.59 -40.45%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 29/05/17 28/02/17 29/11/16 24/08/16 31/05/16 -
Price 0.43 0.515 0.68 0.73 0.675 0.87 0.965 -
P/RPS 1.35 1.72 1.79 1.93 1.32 1.66 2.21 -27.98%
P/EPS 9.54 14.39 14.98 13.51 9.69 10.08 13.48 -20.56%
EY 10.48 6.95 6.68 7.40 10.32 9.92 7.42 25.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 1.05 1.14 1.07 1.40 1.61 -45.34%

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