[SKYGATE] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -19.36%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 266,302 204,240 93,823 74,767 86,070 44,640 51,930 31.30%
PBT 59,380 67,886 21,191 19,497 20,428 3,571 2,996 64.46%
Tax -12,886 -18,637 -8,026 -4,386 -1,954 -686 -1,188 48.75%
NP 46,494 49,249 13,165 15,111 18,474 2,885 1,808 71.76%
-
NP to SH 41,602 42,014 9,316 11,515 12,317 3,162 2,245 62.63%
-
Tax Rate 21.70% 27.45% 37.87% 22.50% 9.57% 19.21% 39.65% -
Total Cost 219,808 154,991 80,658 59,656 67,596 41,755 50,122 27.92%
-
Net Worth 264,548 228,658 179,366 139,729 122,326 82,178 106,127 16.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 264,548 228,658 179,366 139,729 122,326 82,178 106,127 16.43%
NOSH 301,585 301,585 301,585 221,792 210,907 158,036 136,060 14.17%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.46% 24.11% 14.03% 20.21% 21.46% 6.46% 3.48% -
ROE 15.73% 18.37% 5.19% 8.24% 10.07% 3.85% 2.12% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.58 67.88 34.52 33.71 40.81 28.25 38.17 15.05%
EPS 14.04 13.96 3.43 5.20 5.84 1.61 1.65 42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.76 0.66 0.63 0.58 0.52 0.78 2.02%
Adjusted Per Share Value based on latest NOSH - 222,068
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.33 63.91 29.36 23.40 26.93 13.97 16.25 31.30%
EPS 13.02 13.15 2.92 3.60 3.85 0.99 0.70 62.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.7155 0.5613 0.4373 0.3828 0.2572 0.3321 16.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.53 0.44 0.665 1.28 0.46 1.00 -
P/RPS 0.62 0.78 1.27 1.97 3.14 1.63 2.62 -21.34%
P/EPS 3.97 3.80 12.84 12.81 21.92 22.99 60.61 -36.49%
EY 25.16 26.35 7.79 7.81 4.56 4.35 1.65 57.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.67 1.06 2.21 0.88 1.28 -11.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.47 0.655 0.40 0.73 1.11 0.525 1.00 -
P/RPS 0.53 0.96 1.16 2.17 2.72 1.86 2.62 -23.37%
P/EPS 3.40 4.69 11.67 14.06 19.01 26.24 60.61 -38.11%
EY 29.44 21.32 8.57 7.11 5.26 3.81 1.65 61.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 0.61 1.16 1.91 1.01 1.28 -13.66%

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