[SKYGATE] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -39.22%
YoY- -76.98%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 36,041 41,713 92,402 213,102 232,738 213,413 101,782 -15.88%
PBT 3,920 2,386 5,058 24,126 74,836 72,588 27,081 -27.52%
Tax -752 -1,233 -1,297 -6,094 -18,960 -16,074 -7,069 -31.15%
NP 3,168 1,153 3,761 18,032 55,876 56,513 20,012 -26.43%
-
NP to SH 3,168 1,153 3,761 16,337 49,986 47,950 14,180 -22.09%
-
Tax Rate 19.18% 51.68% 25.64% 25.26% 25.34% 22.14% 26.10% -
Total Cost 32,873 40,560 88,641 195,070 176,862 156,900 81,770 -14.08%
-
Net Worth 253,331 250,315 256,347 273,889 261,840 238,252 174,701 6.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 26,606 - - - -
Div Payout % - - - 162.86% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 253,331 250,315 256,347 273,889 261,840 238,252 174,701 6.38%
NOSH 301,586 301,586 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.79% 2.76% 4.07% 8.46% 24.01% 26.48% 19.66% -
ROE 1.25% 0.46% 1.47% 5.96% 19.09% 20.13% 8.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.95 13.83 30.64 70.80 77.33 70.76 38.45 -17.69%
EPS 1.05 0.39 1.25 5.43 16.87 15.89 5.21 -23.42%
DPS 0.00 0.00 0.00 8.84 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.85 0.91 0.87 0.79 0.66 4.09%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.28 13.05 28.92 66.69 72.83 66.78 31.85 -15.87%
EPS 0.99 0.36 1.18 5.11 15.64 15.01 4.44 -22.12%
DPS 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
NAPS 0.7927 0.7833 0.8022 0.8571 0.8194 0.7456 0.5467 6.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.34 0.30 0.325 0.28 0.615 0.675 0.48 -
P/RPS 11.21 2.17 1.06 0.40 0.80 0.95 1.25 44.11%
P/EPS 127.56 78.45 26.06 5.16 3.70 4.25 8.96 55.64%
EY 0.78 1.27 3.84 19.39 27.01 23.55 11.16 -35.80%
DY 0.00 0.00 0.00 31.57 0.00 0.00 0.00 -
P/NAPS 1.60 0.36 0.38 0.31 0.71 0.85 0.73 13.96%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 21/11/22 23/11/21 25/11/20 20/11/19 30/11/18 27/11/17 -
Price 1.09 0.335 0.28 0.31 0.62 0.59 0.43 -
P/RPS 9.12 2.42 0.91 0.44 0.80 0.83 1.12 41.81%
P/EPS 103.77 87.60 22.45 5.71 3.73 3.71 8.03 53.15%
EY 0.96 1.14 4.45 17.51 26.79 26.95 12.46 -34.75%
DY 0.00 0.00 0.00 28.52 0.00 0.00 0.00 -
P/NAPS 1.30 0.40 0.33 0.34 0.71 0.75 0.65 12.24%

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