[SKYGATE] YoY TTM 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- -68.48%
YoY- -82.27%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 42,578 55,808 109,637 251,575 218,734 177,545 84,023 -10.70%
PBT 3,038 6,512 6,662 21,348 69,572 55,321 21,580 -27.86%
Tax -2,012 -1,560 -3,802 -3,237 -20,801 -14,780 -5,509 -15.44%
NP 1,026 4,952 2,860 18,111 48,771 40,541 16,071 -36.76%
-
NP to SH 1,026 4,952 2,901 16,365 43,541 34,643 11,927 -33.54%
-
Tax Rate 66.23% 23.96% 57.07% 15.16% 29.90% 26.72% 25.53% -
Total Cost 41,552 50,856 106,777 233,464 169,963 137,004 67,952 -7.86%
-
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 - 1,507 10,534 9,439 - - - -
Div Payout % - 30.45% 363.12% 57.68% - - - -
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 2.41% 8.87% 2.61% 7.20% 22.30% 22.83% 19.13% -
ROE 0.41% 1.98% 1.13% 5.98% 16.63% 14.54% 6.83% -
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 14.12 18.50 36.35 83.59 72.68 58.87 31.74 -12.62%
EPS 0.34 1.64 0.96 5.44 14.47 11.49 4.51 -34.99%
DPS 0.00 0.50 3.50 3.13 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 13.32 17.46 34.31 78.72 68.45 55.56 26.29 -10.70%
EPS 0.32 1.55 0.91 5.12 13.63 10.84 3.73 -33.57%
DPS 0.00 0.47 3.30 2.95 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 9.49 1.62 0.89 0.33 0.85 1.15 1.51 35.82%
P/EPS 393.88 18.27 33.79 5.15 4.25 5.88 10.65 82.48%
EY 0.25 5.47 2.96 19.42 23.52 17.02 9.39 -45.34%
DY 0.00 1.67 10.77 11.18 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 7.72 1.81 0.77 0.37 0.85 1.00 1.35 33.70%
P/EPS 320.40 20.40 29.11 5.70 4.29 5.14 9.54 79.57%
EY 0.31 4.90 3.44 17.54 23.33 19.47 10.48 -44.37%
DY 0.00 1.49 12.50 10.10 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