[SKYGATE] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -34.3%
YoY- -19.1%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 200,162 266,302 204,240 93,823 74,767 86,070 44,640 28.38%
PBT 20,963 59,380 67,886 21,191 19,497 20,428 3,571 34.27%
Tax -7,400 -12,886 -18,637 -8,026 -4,386 -1,954 -686 48.59%
NP 13,563 46,494 49,249 13,165 15,111 18,474 2,885 29.39%
-
NP to SH 12,333 41,602 42,014 9,316 11,515 12,317 3,162 25.43%
-
Tax Rate 35.30% 21.70% 27.45% 37.87% 22.50% 9.57% 19.21% -
Total Cost 186,599 219,808 154,991 80,658 59,656 67,596 41,755 28.31%
-
Net Worth 264,859 264,548 228,658 179,366 139,729 122,326 82,178 21.51%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 30,488 - - - - - - -
Div Payout % 247.21% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 264,859 264,548 228,658 179,366 139,729 122,326 82,178 21.51%
NOSH 301,585 301,585 301,585 301,585 221,792 210,907 158,036 11.36%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.78% 17.46% 24.11% 14.03% 20.21% 21.46% 6.46% -
ROE 4.66% 15.73% 18.37% 5.19% 8.24% 10.07% 3.85% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 66.50 88.58 67.88 34.52 33.71 40.81 28.25 15.32%
EPS 4.10 14.04 13.96 3.43 5.20 5.84 1.61 16.84%
DPS 10.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.76 0.66 0.63 0.58 0.52 9.15%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 62.64 83.33 63.91 29.36 23.40 26.93 13.97 28.38%
EPS 3.86 13.02 13.15 2.92 3.60 3.85 0.99 25.43%
DPS 9.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8278 0.7155 0.5613 0.4373 0.3828 0.2572 21.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.345 0.55 0.53 0.44 0.665 1.28 0.46 -
P/RPS 0.52 0.62 0.78 1.27 1.97 3.14 1.63 -17.32%
P/EPS 8.42 3.97 3.80 12.84 12.81 21.92 22.99 -15.40%
EY 11.88 25.16 26.35 7.79 7.81 4.56 4.35 18.21%
DY 29.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.63 0.70 0.67 1.06 2.21 0.88 -12.67%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 24/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.345 0.47 0.655 0.40 0.73 1.11 0.525 -
P/RPS 0.52 0.53 0.96 1.16 2.17 2.72 1.86 -19.12%
P/EPS 8.42 3.40 4.69 11.67 14.06 19.01 26.24 -17.24%
EY 11.88 29.44 21.32 8.57 7.11 5.26 3.81 20.84%
DY 29.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.86 0.61 1.16 1.91 1.01 -14.65%

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