[SKYGATE] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 25.46%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 199,002 225,820 93,823 101,782 94,456 91,036 74,767 92.40%
PBT 75,084 83,164 21,191 27,081 23,720 23,116 19,497 146.29%
Tax -16,620 -18,508 -8,026 -7,069 -6,520 -6,472 -4,386 143.65%
NP 58,464 64,656 13,165 20,012 17,200 16,644 15,111 147.06%
-
NP to SH 47,372 48,208 9,316 14,180 11,302 10,132 11,515 157.41%
-
Tax Rate 22.14% 22.25% 37.87% 26.10% 27.49% 28.00% 22.50% -
Total Cost 140,538 161,164 80,658 81,770 77,256 74,392 59,656 77.32%
-
Net Worth 232,220 214,125 179,366 174,701 176,648 148,328 139,729 40.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 232,220 214,125 179,366 174,701 176,648 148,328 139,729 40.43%
NOSH 301,585 301,585 301,585 301,585 301,585 228,198 221,792 22.80%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 29.38% 28.63% 14.03% 19.66% 18.21% 18.28% 20.21% -
ROE 20.40% 22.51% 5.19% 8.12% 6.40% 6.83% 8.24% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.99 74.88 34.52 38.45 34.76 39.89 33.71 56.68%
EPS 15.70 16.00 3.43 5.21 4.16 4.44 5.20 109.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.71 0.66 0.66 0.65 0.65 0.63 14.35%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.27 70.66 29.36 31.85 29.56 28.49 23.40 92.37%
EPS 14.82 15.09 2.92 4.44 3.54 3.17 3.60 157.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.6701 0.5613 0.5467 0.5528 0.4642 0.4373 40.42%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.74 0.345 0.44 0.48 0.63 0.77 0.665 -
P/RPS 1.12 0.46 1.27 1.25 1.81 1.93 1.97 -31.44%
P/EPS 4.71 2.16 12.84 8.96 15.15 17.34 12.81 -48.77%
EY 21.23 46.33 7.79 11.16 6.60 5.77 7.81 95.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.49 0.67 0.73 0.97 1.18 1.06 -6.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 27/11/17 28/08/17 29/05/17 28/02/17 -
Price 0.81 0.61 0.40 0.43 0.515 0.68 0.73 -
P/RPS 1.23 0.81 1.16 1.12 1.48 1.70 2.17 -31.58%
P/EPS 5.16 3.82 11.67 8.03 12.38 15.32 14.06 -48.83%
EY 19.39 26.20 8.57 12.46 8.08 6.53 7.11 95.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.86 0.61 0.65 0.79 1.05 1.16 -6.44%

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