[SKYGATE] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -9.89%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 232,738 213,413 101,782 101,826 65,970 45,085 55,486 26.97%
PBT 74,836 72,588 27,081 24,393 17,437 1,477 1,146 100.60%
Tax -18,960 -16,074 -7,069 -4,822 -2,542 -616 -430 87.90%
NP 55,876 56,513 20,012 19,570 14,894 861 716 106.65%
-
NP to SH 49,986 47,950 14,180 14,280 10,158 1,012 709 103.18%
-
Tax Rate 25.34% 22.14% 26.10% 19.77% 14.58% 41.71% 37.52% -
Total Cost 176,862 156,900 81,770 82,256 51,076 44,224 54,770 21.56%
-
Net Worth 261,840 238,252 174,701 139,407 116,078 80,643 81,927 21.35%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 261,840 238,252 174,701 139,407 116,078 80,643 81,927 21.35%
NOSH 301,585 301,585 301,585 221,280 211,052 158,125 106,399 18.95%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.01% 26.48% 19.66% 19.22% 22.58% 1.91% 1.29% -
ROE 19.09% 20.13% 8.12% 10.24% 8.75% 1.25% 0.87% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 77.33 70.76 38.45 46.02 31.26 28.51 52.15 6.78%
EPS 16.87 15.89 5.21 6.45 4.81 0.64 0.67 71.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.79 0.66 0.63 0.55 0.51 0.77 2.05%
Adjusted Per Share Value based on latest NOSH - 221,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 72.83 66.78 31.85 31.86 20.64 14.11 17.36 26.98%
EPS 15.64 15.01 4.44 4.47 3.18 0.32 0.22 103.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.7456 0.5467 0.4362 0.3632 0.2524 0.2564 21.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.615 0.675 0.48 0.75 0.70 0.555 0.95 -
P/RPS 0.80 0.95 1.25 1.63 2.24 1.95 1.82 -12.79%
P/EPS 3.70 4.25 8.96 11.62 14.54 86.72 142.50 -45.56%
EY 27.01 23.55 11.16 8.60 6.88 1.15 0.70 83.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.73 1.19 1.27 1.09 1.23 -8.74%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 30/11/18 27/11/17 29/11/16 23/11/15 28/11/14 26/11/13 -
Price 0.62 0.59 0.43 0.675 1.06 0.535 1.03 -
P/RPS 0.80 0.83 1.12 1.47 3.39 1.88 1.98 -14.01%
P/EPS 3.73 3.71 8.03 10.46 22.02 83.59 154.50 -46.22%
EY 26.79 26.95 12.46 9.56 4.54 1.20 0.65 85.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.65 1.07 1.93 1.05 1.34 -10.04%

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