[SKYGATE] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -9.89%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 94,456 91,036 74,767 101,826 99,360 80,972 86,070 6.40%
PBT 23,720 23,116 19,497 24,393 31,838 29,048 20,428 10.48%
Tax -6,520 -6,472 -4,386 -4,822 -8,256 -6,744 -1,954 123.46%
NP 17,200 16,644 15,111 19,570 23,582 22,304 18,474 -4.65%
-
NP to SH 11,302 10,132 11,515 14,280 15,848 16,696 12,317 -5.57%
-
Tax Rate 27.49% 28.00% 22.50% 19.77% 25.93% 23.22% 9.57% -
Total Cost 77,256 74,392 59,656 82,256 75,778 58,668 67,596 9.32%
-
Net Worth 176,648 148,328 139,729 139,407 137,231 132,507 122,326 27.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 176,648 148,328 139,729 139,407 137,231 132,507 122,326 27.78%
NOSH 301,585 228,198 221,792 221,280 221,340 220,846 210,907 26.95%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.21% 18.28% 20.21% 19.22% 23.73% 27.55% 21.46% -
ROE 6.40% 6.83% 8.24% 10.24% 11.55% 12.60% 10.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.76 39.89 33.71 46.02 44.89 36.66 40.81 -10.15%
EPS 4.16 4.44 5.20 6.45 7.16 7.56 5.84 -20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.63 0.63 0.62 0.60 0.58 7.89%
Adjusted Per Share Value based on latest NOSH - 221,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.56 28.49 23.40 31.86 31.09 25.34 26.93 6.41%
EPS 3.54 3.17 3.60 4.47 4.96 5.22 3.85 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5528 0.4642 0.4373 0.4362 0.4294 0.4147 0.3828 27.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.63 0.77 0.665 0.75 0.84 0.955 1.28 -
P/RPS 1.81 1.93 1.97 1.63 1.87 2.60 3.14 -30.76%
P/EPS 15.15 17.34 12.81 11.62 11.73 12.63 21.92 -21.84%
EY 6.60 5.77 7.81 8.60 8.52 7.92 4.56 27.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.18 1.06 1.19 1.35 1.59 2.21 -42.27%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 28/02/17 29/11/16 24/08/16 31/05/16 29/02/16 -
Price 0.515 0.68 0.73 0.675 0.87 0.965 1.11 -
P/RPS 1.48 1.70 2.17 1.47 1.94 2.63 2.72 -33.37%
P/EPS 12.38 15.32 14.06 10.46 12.15 12.76 19.01 -24.88%
EY 8.08 6.53 7.11 9.56 8.23 7.83 5.26 33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.05 1.16 1.07 1.40 1.61 1.91 -44.51%

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