[SKYGATE] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.68%
YoY- -34.48%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 93,823 84,023 81,603 86,571 84,055 112,962 115,484 -12.89%
PBT 21,193 21,580 15,503 18,078 19,561 25,646 35,167 -28.58%
Tax -8,026 -5,509 -2,956 -3,755 -3,823 -3,663 -5,644 26.37%
NP 13,167 16,071 12,547 14,323 15,738 21,983 29,523 -41.54%
-
NP to SH 9,318 11,927 9,727 10,358 11,999 15,410 19,038 -37.81%
-
Tax Rate 37.87% 25.53% 19.07% 20.77% 19.54% 14.28% 16.05% -
Total Cost 80,656 67,952 69,056 72,248 68,317 90,979 85,961 -4.14%
-
Net Worth 179,366 174,701 176,648 148,328 142,124 139,349 136,764 19.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 179,366 174,701 176,648 148,328 142,124 139,349 136,764 19.75%
NOSH 301,585 301,585 301,585 228,198 222,068 221,190 220,588 23.11%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.03% 19.13% 15.38% 16.54% 18.72% 19.46% 25.56% -
ROE 5.19% 6.83% 5.51% 6.98% 8.44% 11.06% 13.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.52 31.74 30.03 37.94 37.85 51.07 52.35 -24.18%
EPS 3.43 4.51 3.58 4.54 5.40 6.97 8.63 -45.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.65 0.64 0.63 0.62 4.24%
Adjusted Per Share Value based on latest NOSH - 228,198
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.36 26.29 25.54 27.09 26.30 35.35 36.14 -12.90%
EPS 2.92 3.73 3.04 3.24 3.75 4.82 5.96 -37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.5467 0.5528 0.4642 0.4447 0.4361 0.428 19.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.44 0.48 0.63 0.77 0.665 0.75 0.84 -
P/RPS 1.27 1.51 2.10 2.03 1.76 1.47 1.60 -14.23%
P/EPS 12.83 10.65 17.60 16.96 12.31 10.77 9.73 20.18%
EY 7.79 9.39 5.68 5.89 8.13 9.29 10.27 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.97 1.18 1.04 1.19 1.35 -37.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 28/08/17 29/05/17 28/02/17 29/11/16 24/08/16 -
Price 0.40 0.43 0.515 0.68 0.73 0.675 0.87 -
P/RPS 1.16 1.35 1.72 1.79 1.93 1.32 1.66 -21.20%
P/EPS 11.67 9.54 14.39 14.98 13.51 9.69 10.08 10.22%
EY 8.57 10.48 6.95 6.68 7.40 10.32 9.92 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.79 1.05 1.14 1.07 1.40 -42.43%

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