[SKYGATE] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -21.87%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 177,545 146,096 127,519 93,823 84,023 81,603 86,571 61.34%
PBT 55,321 46,875 36,205 21,193 21,580 15,503 18,078 110.63%
Tax -14,780 -13,076 -11,035 -8,026 -5,509 -2,956 -3,755 149.08%
NP 40,541 33,799 25,170 13,167 16,071 12,547 14,323 99.97%
-
NP to SH 34,643 27,353 18,837 9,318 11,927 9,727 10,358 123.48%
-
Tax Rate 26.72% 27.90% 30.48% 37.87% 25.53% 19.07% 20.77% -
Total Cost 137,004 112,297 102,349 80,656 67,952 69,056 72,248 53.14%
-
Net Worth 238,252 232,220 214,125 179,366 174,701 176,648 148,328 37.11%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 238,252 232,220 214,125 179,366 174,701 176,648 148,328 37.11%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 228,198 20.40%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 22.83% 23.13% 19.74% 14.03% 19.13% 15.38% 16.54% -
ROE 14.54% 11.78% 8.80% 5.19% 6.83% 5.51% 6.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.87 48.44 42.28 34.52 31.74 30.03 37.94 33.99%
EPS 11.49 9.07 6.25 3.43 4.51 3.58 4.54 85.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.71 0.66 0.66 0.65 0.65 13.87%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.56 45.72 39.90 29.36 26.29 25.54 27.09 61.35%
EPS 10.84 8.56 5.89 2.92 3.73 3.04 3.24 123.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7456 0.7267 0.6701 0.5613 0.5467 0.5528 0.4642 37.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.675 0.74 0.345 0.44 0.48 0.63 0.77 -
P/RPS 1.15 1.53 0.82 1.27 1.51 2.10 2.03 -31.51%
P/EPS 5.88 8.16 5.52 12.83 10.65 17.60 16.96 -50.61%
EY 17.02 12.26 18.10 7.79 9.39 5.68 5.89 102.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.49 0.67 0.73 0.97 1.18 -19.62%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 27/08/18 28/05/18 28/02/18 27/11/17 28/08/17 29/05/17 -
Price 0.59 0.81 0.61 0.40 0.43 0.515 0.68 -
P/RPS 1.00 1.67 1.44 1.16 1.35 1.72 1.79 -32.14%
P/EPS 5.14 8.93 9.77 11.67 9.54 14.39 14.98 -50.95%
EY 19.47 11.20 10.24 8.57 10.48 6.95 6.68 103.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.05 0.86 0.61 0.65 0.79 1.05 -20.07%

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