[SKYGATE] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -5.08%
YoY- 558.14%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 91,036 74,767 101,826 99,360 80,972 86,070 65,970 23.92%
PBT 23,116 19,497 24,393 31,838 29,048 20,428 17,437 20.65%
Tax -6,472 -4,386 -4,822 -8,256 -6,744 -1,954 -2,542 86.34%
NP 16,644 15,111 19,570 23,582 22,304 18,474 14,894 7.67%
-
NP to SH 10,132 11,515 14,280 15,848 16,696 12,317 10,158 -0.17%
-
Tax Rate 28.00% 22.50% 19.77% 25.93% 23.22% 9.57% 14.58% -
Total Cost 74,392 59,656 82,256 75,778 58,668 67,596 51,076 28.46%
-
Net Worth 148,328 139,729 139,407 137,231 132,507 122,326 116,078 17.73%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 148,328 139,729 139,407 137,231 132,507 122,326 116,078 17.73%
NOSH 228,198 221,792 221,280 221,340 220,846 210,907 211,052 5.34%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 18.28% 20.21% 19.22% 23.73% 27.55% 21.46% 22.58% -
ROE 6.83% 8.24% 10.24% 11.55% 12.60% 10.07% 8.75% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.89 33.71 46.02 44.89 36.66 40.81 31.26 17.63%
EPS 4.44 5.20 6.45 7.16 7.56 5.84 4.81 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.63 0.62 0.60 0.58 0.55 11.76%
Adjusted Per Share Value based on latest NOSH - 220,588
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.49 23.40 31.86 31.09 25.34 26.93 20.64 23.94%
EPS 3.17 3.60 4.47 4.96 5.22 3.85 3.18 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4642 0.4373 0.4362 0.4294 0.4147 0.3828 0.3632 17.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.77 0.665 0.75 0.84 0.955 1.28 0.70 -
P/RPS 1.93 1.97 1.63 1.87 2.60 3.14 2.24 -9.44%
P/EPS 17.34 12.81 11.62 11.73 12.63 21.92 14.54 12.44%
EY 5.77 7.81 8.60 8.52 7.92 4.56 6.88 -11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 1.19 1.35 1.59 2.21 1.27 -4.77%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 29/11/16 24/08/16 31/05/16 29/02/16 23/11/15 -
Price 0.68 0.73 0.675 0.87 0.965 1.11 1.06 -
P/RPS 1.70 2.17 1.47 1.94 2.63 2.72 3.39 -36.85%
P/EPS 15.32 14.06 10.46 12.15 12.76 19.01 22.02 -21.46%
EY 6.53 7.11 9.56 8.23 7.83 5.26 4.54 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.16 1.07 1.40 1.61 1.91 1.93 -33.33%

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