[SKYGATE] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.25%
YoY- 289.53%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 204,240 93,823 74,767 86,070 44,640 51,930 86,062 15.48%
PBT 67,886 21,191 19,497 20,428 3,571 2,996 7,491 44.36%
Tax -18,637 -8,026 -4,386 -1,954 -686 -1,188 -2,000 45.03%
NP 49,249 13,165 15,111 18,474 2,885 1,808 5,491 44.11%
-
NP to SH 42,014 9,316 11,515 12,317 3,162 2,245 5,186 41.69%
-
Tax Rate 27.45% 37.87% 22.50% 9.57% 19.21% 39.65% 26.70% -
Total Cost 154,991 80,658 59,656 67,596 41,755 50,122 80,571 11.51%
-
Net Worth 228,658 179,366 139,729 122,326 82,178 106,127 81,177 18.82%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 228,658 179,366 139,729 122,326 82,178 106,127 81,177 18.82%
NOSH 301,585 301,585 221,792 210,907 158,036 136,060 105,425 19.13%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 24.11% 14.03% 20.21% 21.46% 6.46% 3.48% 6.38% -
ROE 18.37% 5.19% 8.24% 10.07% 3.85% 2.12% 6.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 67.88 34.52 33.71 40.81 28.25 38.17 81.63 -3.02%
EPS 13.96 3.43 5.20 5.84 1.61 1.65 4.79 19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.66 0.63 0.58 0.52 0.78 0.77 -0.21%
Adjusted Per Share Value based on latest NOSH - 210,717
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.91 29.36 23.40 26.93 13.97 16.25 26.93 15.48%
EPS 13.15 2.92 3.60 3.85 0.99 0.70 1.62 41.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.5613 0.4373 0.3828 0.2572 0.3321 0.254 18.83%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.53 0.44 0.665 1.28 0.46 1.00 0.77 -
P/RPS 0.78 1.27 1.97 3.14 1.63 2.62 0.94 -3.06%
P/EPS 3.80 12.84 12.81 21.92 22.99 60.61 15.65 -21.00%
EY 26.35 7.79 7.81 4.56 4.35 1.65 6.39 26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 1.06 2.21 0.88 1.28 1.00 -5.76%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 0.655 0.40 0.73 1.11 0.525 1.00 0.725 -
P/RPS 0.96 1.16 2.17 2.72 1.86 2.62 0.89 1.26%
P/EPS 4.69 11.67 14.06 19.01 26.24 60.61 14.74 -17.36%
EY 21.32 8.57 7.11 5.26 3.81 1.65 6.78 21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.61 1.16 1.91 1.01 1.28 0.94 -1.47%

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