[SKYGATE] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -34.3%
YoY- -19.1%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 213,413 199,002 225,820 93,823 101,782 94,456 91,036 76.37%
PBT 72,588 75,084 83,164 21,191 27,081 23,720 23,116 114.28%
Tax -16,074 -16,620 -18,508 -8,026 -7,069 -6,520 -6,472 83.29%
NP 56,513 58,464 64,656 13,165 20,012 17,200 16,644 125.73%
-
NP to SH 47,950 47,372 48,208 9,316 14,180 11,302 10,132 181.61%
-
Tax Rate 22.14% 22.14% 22.25% 37.87% 26.10% 27.49% 28.00% -
Total Cost 156,900 140,538 161,164 80,658 81,770 77,256 74,392 64.38%
-
Net Worth 238,252 232,220 214,125 179,366 174,701 176,648 148,328 37.11%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 238,252 232,220 214,125 179,366 174,701 176,648 148,328 37.11%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 228,198 20.40%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.48% 29.38% 28.63% 14.03% 19.66% 18.21% 18.28% -
ROE 20.13% 20.40% 22.51% 5.19% 8.12% 6.40% 6.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.76 65.99 74.88 34.52 38.45 34.76 39.89 46.48%
EPS 15.89 15.70 16.00 3.43 5.21 4.16 4.44 133.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.71 0.66 0.66 0.65 0.65 13.87%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.78 62.27 70.66 29.36 31.85 29.56 28.49 76.36%
EPS 15.01 14.82 15.09 2.92 4.44 3.54 3.17 181.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7456 0.7267 0.6701 0.5613 0.5467 0.5528 0.4642 37.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.675 0.74 0.345 0.44 0.48 0.63 0.77 -
P/RPS 0.95 1.12 0.46 1.27 1.25 1.81 1.93 -37.63%
P/EPS 4.25 4.71 2.16 12.84 8.96 15.15 17.34 -60.80%
EY 23.55 21.23 46.33 7.79 11.16 6.60 5.77 155.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 0.49 0.67 0.73 0.97 1.18 -19.62%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 27/08/18 28/05/18 28/02/18 27/11/17 28/08/17 29/05/17 -
Price 0.59 0.81 0.61 0.40 0.43 0.515 0.68 -
P/RPS 0.83 1.23 0.81 1.16 1.12 1.48 1.70 -37.96%
P/EPS 3.71 5.16 3.82 11.67 8.03 12.38 15.32 -61.11%
EY 26.95 19.39 26.20 8.57 12.46 8.08 6.53 157.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.05 0.86 0.61 0.65 0.79 1.05 -20.07%

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