[SKYGATE] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.86%
YoY- -61.71%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 93,825 109,637 174,036 179,589 200,162 251,575 211,762 -41.79%
PBT 8,516 6,662 15,768 18,119 20,963 21,348 26,475 -52.95%
Tax -1,608 -3,802 -6,089 -5,169 -7,400 -3,237 -6,316 -59.73%
NP 6,908 2,860 9,679 12,950 13,563 18,111 20,159 -50.93%
-
NP to SH 6,908 2,901 9,204 12,563 12,333 16,365 17,938 -46.97%
-
Tax Rate 18.88% 57.07% 38.62% 28.53% 35.30% 15.16% 23.86% -
Total Cost 86,917 106,777 164,357 166,639 186,599 233,464 191,603 -40.87%
-
Net Worth 253,331 256,347 261,671 266,700 264,859 273,889 265,394 -3.04%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,507 10,534 10,534 19,973 19,973 9,439 9,439 -70.47%
Div Payout % 21.83% 363.12% 114.45% 158.99% 161.95% 57.68% 52.62% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 253,331 256,347 261,671 266,700 264,859 273,889 265,394 -3.04%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.36% 2.61% 5.56% 7.21% 6.78% 7.20% 9.52% -
ROE 2.73% 1.13% 3.52% 4.71% 4.66% 5.98% 6.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.11 36.35 58.53 59.93 66.50 83.59 70.22 -41.79%
EPS 2.29 0.96 3.10 4.19 4.10 5.44 5.95 -46.99%
DPS 0.50 3.50 3.50 6.63 6.63 3.13 3.13 -70.46%
NAPS 0.84 0.85 0.88 0.89 0.88 0.91 0.88 -3.04%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.36 34.31 54.46 56.20 62.64 78.72 66.27 -41.79%
EPS 2.16 0.91 2.88 3.93 3.86 5.12 5.61 -46.98%
DPS 0.47 3.30 3.30 6.25 6.25 2.95 2.95 -70.51%
NAPS 0.7927 0.8022 0.8188 0.8346 0.8288 0.8571 0.8305 -3.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.27 0.325 0.38 0.35 0.345 0.28 0.325 -
P/RPS 0.87 0.89 0.65 0.58 0.52 0.33 0.46 52.75%
P/EPS 11.79 33.79 12.28 8.35 8.42 5.15 5.46 66.82%
EY 8.48 2.96 8.15 11.98 11.88 19.42 18.30 -40.03%
DY 1.85 10.77 9.21 18.94 19.22 11.18 9.63 -66.60%
P/NAPS 0.32 0.38 0.43 0.39 0.39 0.31 0.37 -9.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 24/09/21 21/05/21 25/02/21 25/11/20 21/08/20 -
Price 0.27 0.28 0.34 0.325 0.345 0.31 0.265 -
P/RPS 0.87 0.77 0.58 0.54 0.52 0.37 0.38 73.44%
P/EPS 11.79 29.11 10.98 7.75 8.42 5.70 4.46 90.84%
EY 8.48 3.44 9.10 12.90 11.88 17.54 22.44 -47.63%
DY 1.85 12.50 10.29 20.40 19.22 10.10 11.81 -70.84%
P/NAPS 0.32 0.33 0.39 0.37 0.39 0.34 0.30 4.38%

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