[SKYGATE] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[SKYGATE] SKYGATE SOLUTIONS BERHAD

Announcement Date

23-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 11.58%

YoY- 76.27%

Quarter Report

Ewein - Q2 2019 23 08 2019.pdf

Latest QR

Upcoming QR

SKYGATE's Result

SKYGATE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	62,334	174,036	211,762	235,192	146,096	81,603	115,484	-9.76%
YoY %	-64.18%	-17.82%	-9.96%	60.98%	79.03%	-29.34%	-	-
Horiz. %	53.98%	150.70%	183.37%	203.66%	126.51%	70.66%	100.00%	-
PBT	4,353	15,768	26,475	72,695	46,875	15,503	35,167	-29.39%
YoY %	-72.39%	-40.44%	-63.58%	55.08%	202.36%	-55.92%	-	-
Horiz. %	12.38%	44.84%	75.28%	206.71%	133.29%	44.08%	100.00%	-
Tax	-1,130	-6,089	-6,316	-19,365	-13,076	-2,956	-5,644	-23.50%
YoY %	81.44%	3.59%	67.38%	-48.10%	-342.35%	47.63%	-	-
Horiz. %	20.02%	107.88%	111.91%	343.11%	231.68%	52.37%	100.00%	-
NP	3,223	9,679	20,159	53,330	33,799	12,547	29,523	-30.85%
YoY %	-66.70%	-51.99%	-62.20%	57.79%	169.38%	-57.50%	-	-
Horiz. %	10.92%	32.78%	68.28%	180.64%	114.48%	42.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,223	9,204	17,938	48,215	27,353	9,727	19,038	-25.61%
YoY %	-64.98%	-48.69%	-62.80%	76.27%	181.21%	-48.91%	-	-
Horiz. %	16.93%	48.35%	94.22%	253.26%	143.68%	51.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.96%	38.62%	23.86%	26.64%	27.90%	19.07%	16.05%	-
YoY %	-32.78%	61.86%	-10.44%	-4.52%	46.30%	18.82%	-	-
Horiz. %	161.74%	240.62%	148.66%	165.98%	173.83%	118.82%	100.00%	-
Total Cost	59,111	164,357	191,603	181,862	112,297	69,056	85,961	-6.04%
YoY %	-64.03%	-14.22%	5.36%	61.95%	62.62%	-19.67%	-	-
Horiz. %	68.76%	191.20%	222.90%	211.56%	130.64%	80.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,315	261,671	265,394	256,073	232,220	176,648	136,764	10.59%
YoY %	-4.34%	-1.40%	3.64%	10.27%	31.46%	29.16%	-	-
Horiz. %	183.03%	191.33%	194.05%	187.24%	169.80%	129.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	1,507	10,534	9,439	-	-	-	-	-
YoY %	-85.69%	11.60%	0.00%	-	-	-	-	-
Horiz. %	15.97%	111.60%	100.00%	-	-	-	-	-
Div Payout %	46.79%	114.45%	52.62%	-	-	-	-	-
YoY %	-59.12%	117.50%	0.00%	-	-	-	-	-
Horiz. %	88.92%	217.50%	100.00%	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	250,315	261,671	265,394	256,073	232,220	176,648	136,764	10.59%
YoY %	-4.34%	-1.40%	3.64%	10.27%	31.46%	29.16%	-	-
Horiz. %	183.03%	191.33%	194.05%	187.24%	169.80%	129.16%	100.00%	-
NOSH	301,585	301,585	301,585	301,585	301,585	301,585	220,588	5.34%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	36.72%	-	-
Horiz. %	136.72%	136.72%	136.72%	136.72%	136.72%	136.72%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	5.17%	5.56%	9.52%	22.68%	23.13%	15.38%	25.56%	-
YoY %	-7.01%	-41.60%	-58.02%	-1.95%	50.39%	-39.83%	-	-
Horiz. %	20.23%	21.75%	37.25%	88.73%	90.49%	60.17%	100.00%	-
ROE	1.29%	3.52%	6.76%	18.83%	11.78%	5.51%	13.92%	-
YoY %	-63.35%	-47.93%	-64.10%	59.85%	113.79%	-60.42%	-	-
Horiz. %	9.27%	25.29%	48.56%	135.27%	84.63%	39.58%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	20.67	58.53	70.22	78.07	48.44	30.03	52.35	-14.34%
YoY %	-64.68%	-16.65%	-10.06%	61.17%	61.31%	-42.64%	-	-
Horiz. %	39.48%	111.81%	134.14%	149.13%	92.53%	57.36%	100.00%	-
EPS	1.07	3.10	5.95	16.00	9.07	3.58	8.63	-29.37%
YoY %	-65.48%	-47.90%	-62.81%	76.41%	153.35%	-58.52%	-	-
Horiz. %	12.40%	35.92%	68.95%	185.40%	105.10%	41.48%	100.00%	-
DPS	0.50	3.50	3.13	0.00	0.00	0.00	0.00	-
YoY %	-85.71%	11.82%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	15.97%	111.82%	100.00%	-	-	-	-	-
NAPS	0.83	0.88	0.88	0.85	0.77	0.65	0.62	4.97%
YoY %	-5.68%	0.00%	3.53%	10.39%	18.46%	4.84%	-	-
Horiz. %	133.87%	141.94%	141.94%	137.10%	124.19%	104.84%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 301,585
RPS	19.51	54.46	66.27	73.60	45.72	25.54	36.14	-9.76%
YoY %	-64.18%	-17.82%	-9.96%	60.98%	79.01%	-29.33%	-	-
Horiz. %	53.98%	150.69%	183.37%	203.65%	126.51%	70.67%	100.00%	-
EPS	1.01	2.88	5.61	15.09	8.56	3.04	5.96	-25.60%
YoY %	-64.93%	-48.66%	-62.82%	76.29%	181.58%	-48.99%	-	-
Horiz. %	16.95%	48.32%	94.13%	253.19%	143.62%	51.01%	100.00%	-
DPS	0.47	3.30	2.95	0.00	0.00	0.00	0.00	-
YoY %	-85.76%	11.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	15.93%	111.86%	100.00%	-	-	-	-	-
NAPS	0.7833	0.8188	0.8305	0.8013	0.7267	0.5528	0.428	10.59%
YoY %	-4.34%	-1.41%	3.64%	10.27%	31.46%	29.16%	-	-
Horiz. %	183.01%	191.31%	194.04%	187.22%	169.79%	129.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.31	0.38	0.325	0.68	0.74	0.63	0.84	-
P/RPS	1.50	0.65	0.46	0.87	1.53	2.10	1.60	-1.06%
YoY %	130.77%	41.30%	-47.13%	-43.14%	-27.14%	31.25%	-	-
Horiz. %	93.75%	40.62%	28.75%	54.37%	95.62%	131.25%	100.00%	-
P/EPS	29.01	12.28	5.46	4.25	8.16	17.60	9.73	19.95%
YoY %	136.24%	124.91%	28.47%	-47.92%	-53.64%	80.88%	-	-
Horiz. %	298.15%	126.21%	56.12%	43.68%	83.86%	180.88%	100.00%	-
EY	3.45	8.15	18.30	23.54	12.26	5.68	10.27	-16.61%
YoY %	-57.67%	-55.46%	-22.26%	92.01%	115.85%	-44.69%	-	-
Horiz. %	33.59%	79.36%	178.19%	229.21%	119.38%	55.31%	100.00%	-
DY	1.61	9.21	9.63	0.00	0.00	0.00	0.00	-
YoY %	-82.52%	-4.36%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	16.72%	95.64%	100.00%	-	-	-	-	-
P/NAPS	0.37	0.43	0.37	0.80	0.96	0.97	1.35	-19.39%
YoY %	-13.95%	16.22%	-53.75%	-16.67%	-1.03%	-28.15%	-	-
Horiz. %	27.41%	31.85%	27.41%	59.26%	71.11%	71.85%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	17/08/22	24/09/21	21/08/20	23/08/19	27/08/18	28/08/17	24/08/16	-
Price	0.33	0.34	0.265	0.655	0.81	0.515	0.87	-
P/RPS	1.60	0.58	0.38	0.84	1.67	1.72	1.66	-0.61%
YoY %	175.86%	52.63%	-54.76%	-49.70%	-2.91%	3.61%	-	-
Horiz. %	96.39%	34.94%	22.89%	50.60%	100.60%	103.61%	100.00%	-
P/EPS	30.88	10.98	4.46	4.09	8.93	14.39	10.08	20.50%
YoY %	181.24%	146.19%	9.05%	-54.20%	-37.94%	42.76%	-	-
Horiz. %	306.35%	108.93%	44.25%	40.58%	88.59%	142.76%	100.00%	-
EY	3.24	9.10	22.44	24.43	11.20	6.95	9.92	-17.00%
YoY %	-64.40%	-59.45%	-8.15%	118.12%	61.15%	-29.94%	-	-
Horiz. %	32.66%	91.73%	226.21%	246.27%	112.90%	70.06%	100.00%	-
DY	1.52	10.29	11.81	0.00	0.00	0.00	0.00	-
YoY %	-85.23%	-12.87%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	12.87%	87.13%	100.00%	-	-	-	-	-
P/NAPS	0.40	0.39	0.30	0.77	1.05	0.79	1.40	-18.83%
YoY %	2.56%	30.00%	-61.04%	-26.67%	32.91%	-43.57%	-	-
Horiz. %	28.57%	27.86%	21.43%	55.00%	75.00%	56.43%	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