[SKYGATE] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 138.12%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 55,808 62,334 75,434 93,825 109,637 174,036 179,589 -54.08%
PBT 6,512 4,353 3,732 8,516 6,662 15,768 18,119 -49.41%
Tax -1,560 -1,130 -1,182 -1,608 -3,802 -6,089 -5,169 -54.97%
NP 4,952 3,223 2,550 6,908 2,860 9,679 12,950 -47.28%
-
NP to SH 4,952 3,223 2,550 6,908 2,901 9,204 12,563 -46.20%
-
Tax Rate 23.96% 25.96% 31.67% 18.88% 57.07% 38.62% 28.53% -
Total Cost 50,856 59,111 72,884 86,917 106,777 164,357 166,639 -54.63%
-
Net Worth 250,315 250,315 253,331 253,331 256,347 261,671 266,700 -4.13%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,507 1,507 1,507 1,507 10,534 10,534 19,973 -82.11%
Div Payout % 30.45% 46.79% 59.13% 21.83% 363.12% 114.45% 158.99% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 250,315 250,315 253,331 253,331 256,347 261,671 266,700 -4.13%
NOSH 301,586 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.87% 5.17% 3.38% 7.36% 2.61% 5.56% 7.21% -
ROE 1.98% 1.29% 1.01% 2.73% 1.13% 3.52% 4.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.50 20.67 25.01 31.11 36.35 58.53 59.93 -54.29%
EPS 1.64 1.07 0.85 2.29 0.96 3.10 4.19 -46.46%
DPS 0.50 0.50 0.50 0.50 3.50 3.50 6.63 -82.12%
NAPS 0.83 0.83 0.84 0.84 0.85 0.88 0.89 -4.54%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.46 19.51 23.61 29.36 34.31 54.46 56.20 -54.09%
EPS 1.55 1.01 0.80 2.16 0.91 2.88 3.93 -46.18%
DPS 0.47 0.47 0.47 0.47 3.30 3.30 6.25 -82.15%
NAPS 0.7833 0.7833 0.7927 0.7927 0.8022 0.8188 0.8346 -4.13%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.30 0.31 0.265 0.27 0.325 0.38 0.35 -
P/RPS 1.62 1.50 1.06 0.87 0.89 0.65 0.58 98.20%
P/EPS 18.27 29.01 31.34 11.79 33.79 12.28 8.35 68.45%
EY 5.47 3.45 3.19 8.48 2.96 8.15 11.98 -40.67%
DY 1.67 1.61 1.89 1.85 10.77 9.21 18.94 -80.16%
P/NAPS 0.36 0.37 0.32 0.32 0.38 0.43 0.39 -5.19%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 17/08/22 24/05/22 25/02/22 23/11/21 24/09/21 21/05/21 -
Price 0.335 0.33 0.335 0.27 0.28 0.34 0.325 -
P/RPS 1.81 1.60 1.34 0.87 0.77 0.58 0.54 123.80%
P/EPS 20.40 30.88 39.62 11.79 29.11 10.98 7.75 90.52%
EY 4.90 3.24 2.52 8.48 3.44 9.10 12.90 -47.52%
DY 1.49 1.52 1.49 1.85 12.50 10.29 20.40 -82.49%
P/NAPS 0.40 0.40 0.40 0.32 0.33 0.39 0.37 5.32%

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