[SKYGATE] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -22.13%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 266,302 204,240 93,823 84,055 86,071 44,630 51,930 31.30%
PBT 59,380 67,887 21,193 19,561 20,429 3,641 2,996 64.46%
Tax -12,886 -18,637 -8,026 -3,823 -1,954 -458 -1,264 47.22%
NP 46,494 49,250 13,167 15,738 18,475 3,183 1,732 72.99%
-
NP to SH 41,602 42,015 9,318 11,999 12,314 3,461 1,669 70.87%
-
Tax Rate 21.70% 27.45% 37.87% 19.54% 9.56% 12.58% 42.19% -
Total Cost 219,808 154,990 80,656 68,317 67,596 41,447 50,198 27.89%
-
Net Worth 264,548 228,658 179,366 142,124 122,216 110,608 88,544 20.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 264,548 228,658 179,366 142,124 122,216 110,608 88,544 20.00%
NOSH 301,585 301,585 301,585 222,068 210,717 158,011 113,518 17.67%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.46% 24.11% 14.03% 18.72% 21.46% 7.13% 3.34% -
ROE 15.73% 18.37% 5.19% 8.44% 10.08% 3.13% 1.88% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.58 67.88 34.52 37.85 40.85 28.24 45.75 11.63%
EPS 13.84 13.96 3.43 5.40 5.84 2.19 1.47 45.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.76 0.66 0.64 0.58 0.70 0.78 2.02%
Adjusted Per Share Value based on latest NOSH - 222,068
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.33 63.91 29.36 26.30 26.93 13.97 16.25 31.30%
EPS 13.02 13.15 2.92 3.75 3.85 1.08 0.52 70.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.7155 0.5613 0.4447 0.3824 0.3461 0.2771 19.99%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.53 0.44 0.665 1.28 0.46 1.00 -
P/RPS 0.62 0.78 1.27 1.76 3.13 1.63 2.19 -18.95%
P/EPS 3.97 3.80 12.83 12.31 21.90 21.00 68.02 -37.70%
EY 25.16 26.35 7.79 8.13 4.57 4.76 1.47 60.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.67 1.04 2.21 0.66 1.28 -11.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 - -
Price 0.47 0.655 0.40 0.73 1.11 0.525 0.00 -
P/RPS 0.53 0.96 1.16 1.93 2.72 1.86 0.00 -
P/EPS 3.40 4.69 11.67 13.51 18.99 23.97 0.00 -
EY 29.44 21.32 8.57 7.40 5.26 4.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 0.61 1.14 1.91 0.75 0.00 -

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
Post a Comment