[SKYGATE] YoY Cumulative 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- -8.82%
YoY- -76.98%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 27,031 31,285 69,302 159,827 174,554 160,060 76,337 -15.88%
PBT 2,940 1,790 3,794 18,095 56,127 54,441 20,311 -27.52%
Tax -564 -925 -973 -4,571 -14,220 -12,056 -5,302 -31.15%
NP 2,376 865 2,821 13,524 41,907 42,385 15,009 -26.43%
-
NP to SH 2,376 865 2,821 12,253 37,490 35,963 10,635 -22.09%
-
Tax Rate 19.18% 51.68% 25.65% 25.26% 25.34% 22.15% 26.10% -
Total Cost 24,655 30,420 66,481 146,303 132,647 117,675 61,328 -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 - - - 19,954 - - - -
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 0.94% 0.35% 1.10% 4.47% 14.32% 15.09% 6.09% -
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 8.96 10.37 22.98 53.10 58.00 53.07 28.84 -17.69%
EPS 0.79 0.29 0.94 4.07 12.65 11.92 3.91 -23.38%
DPS 0.00 0.00 0.00 6.63 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 8.46 9.79 21.69 50.01 54.62 50.09 23.89 -15.88%
EPS 0.74 0.27 0.88 3.83 11.73 11.25 3.33 -22.16%
DPS 0.00 0.00 0.00 6.24 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 14.95 2.89 1.41 0.53 1.06 1.27 1.66 44.21%
P/EPS 170.09 104.60 34.74 6.88 4.94 5.66 11.95 55.64%
EY 0.59 0.96 2.88 14.54 20.25 17.67 8.37 -35.71%
DY 0.00 0.00 0.00 23.68 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 12.16 3.23 1.22 0.58 1.07 1.11 1.49 41.86%
P/EPS 138.35 116.80 29.93 7.61 4.98 4.95 10.70 53.17%
EY 0.72 0.86 3.34 13.13 20.09 20.21 9.34 -34.74%
DY 0.00 0.00 0.00 21.39 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