[SKYGATE] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -11.34%
YoY- 225.41%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 199,002 94,456 99,360 40,532 40,774 54,488 87,082 14.76%
PBT 75,084 23,720 31,838 2,360 1,394 1,484 6,504 50.30%
Tax -16,620 -6,520 -8,256 -872 -964 -494 -1,150 56.03%
NP 58,464 17,200 23,582 1,488 430 990 5,354 48.92%
-
NP to SH 47,372 11,302 15,848 2,408 740 922 5,812 41.83%
-
Tax Rate 22.14% 27.49% 25.93% 36.95% 69.15% 33.29% 17.68% -
Total Cost 140,538 77,256 75,778 39,044 40,344 53,498 81,728 9.45%
-
Net Worth 232,220 176,648 137,231 110,844 80,166 81,722 95,592 15.93%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 232,220 176,648 137,231 110,844 80,166 81,722 95,592 15.93%
NOSH 301,585 301,585 221,340 191,111 154,166 104,772 127,456 15.42%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.38% 18.21% 23.73% 3.67% 1.05% 1.82% 6.15% -
ROE 20.40% 6.40% 11.55% 2.17% 0.92% 1.13% 6.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.99 34.76 44.89 21.21 26.45 52.01 68.32 -0.57%
EPS 15.70 4.16 7.16 1.26 0.48 0.88 4.56 22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.65 0.62 0.58 0.52 0.78 0.75 0.43%
Adjusted Per Share Value based on latest NOSH - 192,962
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 62.27 29.56 31.09 12.68 12.76 17.05 27.25 14.76%
EPS 14.82 3.54 4.96 0.75 0.23 0.29 1.82 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.5528 0.4294 0.3469 0.2509 0.2557 0.2991 15.93%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.74 0.63 0.84 0.75 0.585 0.87 0.77 -
P/RPS 1.12 1.81 1.87 3.54 2.21 1.67 1.13 -0.14%
P/EPS 4.71 15.15 11.73 59.52 121.87 98.86 16.89 -19.16%
EY 21.23 6.60 8.52 1.68 0.82 1.01 5.92 23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.35 1.29 1.13 1.12 1.03 -1.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 21/08/15 26/08/14 29/08/13 27/08/12 -
Price 0.81 0.515 0.87 0.665 0.585 0.875 0.83 -
P/RPS 1.23 1.48 1.94 3.14 2.21 1.68 1.21 0.27%
P/EPS 5.16 12.38 12.15 52.78 121.87 99.43 18.20 -18.94%
EY 19.39 8.08 8.23 1.89 0.82 1.01 5.49 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.79 1.40 1.15 1.13 1.12 1.11 -0.92%

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