[SKYGATE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -12.38%
YoY- 350.99%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 232,738 260,906 267,360 204,240 213,413 199,002 225,820 2.03%
PBT 74,836 84,702 78,484 67,886 72,588 75,084 83,164 -6.78%
Tax -18,960 -18,076 -19,168 -18,637 -16,074 -16,620 -18,508 1.62%
NP 55,876 66,626 59,316 49,249 56,513 58,464 64,656 -9.26%
-
NP to SH 49,986 59,774 52,996 42,014 47,950 47,372 48,208 2.44%
-
Tax Rate 25.34% 21.34% 24.42% 27.45% 22.14% 22.14% 22.25% -
Total Cost 176,862 194,280 208,044 154,991 156,900 140,538 161,164 6.38%
-
Net Worth 261,840 256,073 241,268 228,658 238,252 232,220 214,125 14.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 261,840 256,073 241,268 228,658 238,252 232,220 214,125 14.33%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.01% 25.54% 22.19% 24.11% 26.48% 29.38% 28.63% -
ROE 19.09% 23.34% 21.97% 18.37% 20.13% 20.40% 22.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.33 86.60 88.65 67.88 70.76 65.99 74.88 2.16%
EPS 16.87 20.14 18.16 13.96 15.89 15.70 16.00 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.80 0.76 0.79 0.77 0.71 14.49%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 72.83 81.64 83.66 63.91 66.78 62.27 70.66 2.03%
EPS 15.64 18.70 16.58 13.15 15.01 14.82 15.09 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.8013 0.755 0.7155 0.7456 0.7267 0.6701 14.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.68 0.565 0.53 0.675 0.74 0.345 -
P/RPS 0.80 0.79 0.64 0.78 0.95 1.12 0.46 44.56%
P/EPS 3.70 3.43 3.22 3.80 4.25 4.71 2.16 43.11%
EY 27.01 29.18 31.10 26.35 23.55 21.23 46.33 -30.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.71 0.70 0.85 0.96 0.49 28.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 31/05/19 28/02/19 30/11/18 27/08/18 28/05/18 -
Price 0.62 0.655 0.67 0.655 0.59 0.81 0.61 -
P/RPS 0.80 0.76 0.76 0.96 0.83 1.23 0.81 -0.82%
P/EPS 3.73 3.30 3.81 4.69 3.71 5.16 3.82 -1.57%
EY 26.79 30.29 26.23 21.32 26.95 19.39 26.20 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.84 0.86 0.75 1.05 0.86 -11.98%

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