[SKYGATE] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 25.46%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 213,102 232,738 213,413 101,782 101,826 65,970 45,085 29.51%
PBT 24,126 74,836 72,588 27,081 24,393 17,437 1,477 59.22%
Tax -6,094 -18,960 -16,074 -7,069 -4,822 -2,542 -616 46.46%
NP 18,032 55,876 56,513 20,012 19,570 14,894 861 65.94%
-
NP to SH 16,337 49,986 47,950 14,180 14,280 10,158 1,012 58.90%
-
Tax Rate 25.26% 25.34% 22.14% 26.10% 19.77% 14.58% 41.71% -
Total Cost 195,070 176,862 156,900 81,770 82,256 51,076 44,224 28.03%
-
Net Worth 273,889 261,840 238,252 174,701 139,407 116,078 80,643 22.58%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 26,606 - - - - - - -
Div Payout % 162.86% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 273,889 261,840 238,252 174,701 139,407 116,078 80,643 22.58%
NOSH 301,585 301,585 301,585 301,585 221,280 211,052 158,125 11.35%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.46% 24.01% 26.48% 19.66% 19.22% 22.58% 1.91% -
ROE 5.96% 19.09% 20.13% 8.12% 10.24% 8.75% 1.25% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 70.80 77.33 70.76 38.45 46.02 31.26 28.51 16.35%
EPS 5.43 16.87 15.89 5.21 6.45 4.81 0.64 42.76%
DPS 8.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.79 0.66 0.63 0.55 0.51 10.12%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 66.69 72.83 66.78 31.85 31.86 20.64 14.11 29.51%
EPS 5.11 15.64 15.01 4.44 4.47 3.18 0.32 58.62%
DPS 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8571 0.8194 0.7456 0.5467 0.4362 0.3632 0.2524 22.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.28 0.615 0.675 0.48 0.75 0.70 0.555 -
P/RPS 0.40 0.80 0.95 1.25 1.63 2.24 1.95 -23.18%
P/EPS 5.16 3.70 4.25 8.96 11.62 14.54 86.72 -37.49%
EY 19.39 27.01 23.55 11.16 8.60 6.88 1.15 60.06%
DY 31.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.71 0.85 0.73 1.19 1.27 1.09 -18.89%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 30/11/18 27/11/17 29/11/16 23/11/15 28/11/14 -
Price 0.31 0.62 0.59 0.43 0.675 1.06 0.535 -
P/RPS 0.44 0.80 0.83 1.12 1.47 3.39 1.88 -21.48%
P/EPS 5.71 3.73 3.71 8.03 10.46 22.02 83.59 -36.03%
EY 17.51 26.79 26.95 12.46 9.56 4.54 1.20 56.25%
DY 28.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.71 0.75 0.65 1.07 1.93 1.05 -17.11%

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