[SKYGATE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	99,501	47,228	49,680	20,266	20,387	27,244	43,541	14.76%
YoY %	110.68%	-4.94%	145.14%	-0.59%	-25.17%	-37.43%	-	-
Horiz. %	228.52%	108.47%	114.10%	46.54%	46.82%	62.57%	100.00%	-
PBT	37,542	11,860	15,919	1,180	697	742	3,252	50.30%
YoY %	216.54%	-25.50%	1,249.07%	69.30%	-6.06%	-77.18%	-	-
Horiz. %	1,154.43%	364.70%	489.51%	36.29%	21.43%	22.82%	100.00%	-
Tax	-8,310	-3,260	-4,128	-436	-482	-247	-575	56.03%
YoY %	-154.91%	21.03%	-846.79%	9.54%	-95.14%	57.04%	-	-
Horiz. %	1,445.22%	566.96%	717.91%	75.83%	83.83%	42.96%	100.00%	-
NP	29,232	8,600	11,791	744	215	495	2,677	48.92%
YoY %	239.91%	-27.06%	1,484.81%	246.05%	-56.57%	-81.51%	-	-
Horiz. %	1,091.97%	321.26%	440.46%	27.79%	8.03%	18.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,686	5,651	7,924	1,204	370	461	2,906	41.83%
YoY %	319.15%	-28.69%	558.14%	225.41%	-19.74%	-84.14%	-	-
Horiz. %	815.07%	194.46%	272.68%	41.43%	12.73%	15.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	27.49%	25.93%	36.95%	69.15%	33.29%	17.68%	-
YoY %	-19.46%	6.02%	-29.82%	-46.57%	107.72%	88.29%	-	-
Horiz. %	125.23%	155.49%	146.66%	208.99%	391.12%	188.29%	100.00%	-
Total Cost	70,269	38,628	37,889	19,522	20,172	26,749	40,864	9.45%
YoY %	81.91%	1.95%	94.08%	-3.22%	-24.59%	-34.54%	-	-
Horiz. %	171.96%	94.53%	92.72%	47.77%	49.36%	65.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	232,220	176,648	137,231	110,844	80,166	81,722	95,592	15.93%
YoY %	31.46%	28.72%	23.81%	38.27%	-1.90%	-14.51%	-	-
Horiz. %	242.93%	184.79%	143.56%	115.96%	83.86%	85.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	232,220	176,648	137,231	110,844	80,166	81,722	95,592	15.93%
YoY %	31.46%	28.72%	23.81%	38.27%	-1.90%	-14.51%	-	-
Horiz. %	242.93%	184.79%	143.56%	115.96%	83.86%	85.49%	100.00%	-
NOSH	301,585	301,585	221,340	191,111	154,166	104,772	127,456	15.42%
YoY %	0.00%	36.25%	15.82%	23.96%	47.14%	-17.80%	-	-
Horiz. %	236.62%	236.62%	173.66%	149.94%	120.96%	82.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	29.38%	18.21%	23.73%	3.67%	1.05%	1.82%	6.15%	-
YoY %	61.34%	-23.26%	546.59%	249.52%	-42.31%	-70.41%	-	-
Horiz. %	477.72%	296.10%	385.85%	59.67%	17.07%	29.59%	100.00%	-
ROE	10.20%	3.20%	5.77%	1.09%	0.46%	0.56%	3.04%	-
YoY %	218.75%	-44.54%	429.36%	136.96%	-17.86%	-81.58%	-	-
Horiz. %	335.53%	105.26%	189.80%	35.86%	15.13%	18.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	32.99	17.38	22.45	10.60	13.22	26.00	34.16	-0.57%
YoY %	89.82%	-22.58%	111.79%	-19.82%	-49.15%	-23.89%	-	-
Horiz. %	96.57%	50.88%	65.72%	31.03%	38.70%	76.11%	100.00%	-
EPS	7.85	2.08	3.58	0.63	0.24	0.44	2.28	22.87%
YoY %	277.40%	-41.90%	468.25%	162.50%	-45.45%	-80.70%	-	-
Horiz. %	344.30%	91.23%	157.02%	27.63%	10.53%	19.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.77	0.65	0.62	0.58	0.52	0.78	0.75	0.43%
YoY %	18.46%	4.84%	6.90%	11.54%	-33.33%	4.00%	-	-
Horiz. %	102.67%	86.67%	82.67%	77.33%	69.33%	104.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 192,962
RPS	31.14	14.78	15.55	6.34	6.38	8.53	13.63	14.75%
YoY %	110.69%	-4.95%	145.27%	-0.63%	-25.21%	-37.42%	-	-
Horiz. %	228.47%	108.44%	114.09%	46.52%	46.81%	62.58%	100.00%	-
EPS	7.41	1.77	2.48	0.38	0.12	0.14	0.91	41.81%
YoY %	318.64%	-28.63%	552.63%	216.67%	-14.29%	-84.62%	-	-
Horiz. %	814.29%	194.51%	272.53%	41.76%	13.19%	15.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7267	0.5528	0.4294	0.3469	0.2509	0.2557	0.2991	15.93%
YoY %	31.46%	28.74%	23.78%	38.26%	-1.88%	-14.51%	-	-
Horiz. %	242.96%	184.82%	143.56%	115.98%	83.88%	85.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.74	0.63	0.84	0.75	0.585	0.87	0.77	-
P/RPS	2.24	3.63	3.74	7.07	4.42	3.35	2.25	-0.07%
YoY %	-38.29%	-2.94%	-47.10%	59.95%	31.94%	48.89%	-	-
Horiz. %	99.56%	161.33%	166.22%	314.22%	196.44%	148.89%	100.00%	-
P/EPS	9.42	30.30	23.46	119.05	243.75	197.73	33.77	-19.15%
YoY %	-68.91%	29.16%	-80.29%	-51.16%	23.27%	485.52%	-	-
Horiz. %	27.89%	89.72%	69.47%	352.53%	721.79%	585.52%	100.00%	-
EY	10.61	3.30	4.26	0.84	0.41	0.51	2.96	23.69%
YoY %	221.52%	-22.54%	407.14%	104.88%	-19.61%	-82.77%	-	-
Horiz. %	358.45%	111.49%	143.92%	28.38%	13.85%	17.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.96	0.97	1.35	1.29	1.13	1.12	1.03	-1.16%
YoY %	-1.03%	-28.15%	4.65%	14.16%	0.89%	8.74%	-	-
Horiz. %	93.20%	94.17%	131.07%	125.24%	109.71%	108.74%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	28/08/17	24/08/16	21/08/15	26/08/14	29/08/13	27/08/12	-
Price	0.81	0.515	0.87	0.665	0.585	0.875	0.83	-
P/RPS	2.46	2.96	3.88	6.27	4.42	3.37	2.43	0.20%
YoY %	-16.89%	-23.71%	-38.12%	41.86%	31.16%	38.68%	-	-
Horiz. %	101.23%	121.81%	159.67%	258.02%	181.89%	138.68%	100.00%	-
P/EPS	10.31	24.77	24.30	105.56	243.75	198.86	36.40	-18.95%
YoY %	-58.38%	1.93%	-76.98%	-56.69%	22.57%	446.32%	-	-
Horiz. %	28.32%	68.05%	66.76%	290.00%	669.64%	546.32%	100.00%	-
EY	9.70	4.04	4.11	0.95	0.41	0.50	2.75	23.36%
YoY %	140.10%	-1.70%	332.63%	131.71%	-18.00%	-81.82%	-	-
Horiz. %	352.73%	146.91%	149.45%	34.55%	14.91%	18.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.05	0.79	1.40	1.15	1.13	1.12	1.11	-0.92%
YoY %	32.91%	-43.57%	21.74%	1.77%	0.89%	0.90%	-	-
Horiz. %	94.59%	71.17%	126.13%	103.60%	101.80%	100.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos