[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 35.55%
YoY- 514.73%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 74,767 101,826 99,360 80,972 86,070 65,970 40,532 50.13%
PBT 19,497 24,393 31,838 29,048 20,428 17,437 2,360 306.06%
Tax -4,386 -4,822 -8,256 -6,744 -1,954 -2,542 -872 192.12%
NP 15,111 19,570 23,582 22,304 18,474 14,894 1,488 365.66%
-
NP to SH 11,515 14,280 15,848 16,696 12,317 10,158 2,408 182.49%
-
Tax Rate 22.50% 19.77% 25.93% 23.22% 9.57% 14.58% 36.95% -
Total Cost 59,656 82,256 75,778 58,668 67,596 51,076 39,044 32.48%
-
Net Worth 139,729 139,407 137,231 132,507 122,326 116,078 110,844 16.61%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 139,729 139,407 137,231 132,507 122,326 116,078 110,844 16.61%
NOSH 221,792 221,280 221,340 220,846 210,907 211,052 191,111 10.38%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 20.21% 19.22% 23.73% 27.55% 21.46% 22.58% 3.67% -
ROE 8.24% 10.24% 11.55% 12.60% 10.07% 8.75% 2.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.71 46.02 44.89 36.66 40.81 31.26 21.21 35.99%
EPS 5.20 6.45 7.16 7.56 5.84 4.81 1.26 156.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.60 0.58 0.55 0.58 5.64%
Adjusted Per Share Value based on latest NOSH - 220,846
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.40 31.86 31.09 25.34 26.93 20.64 12.68 50.17%
EPS 3.60 4.47 4.96 5.22 3.85 3.18 0.75 183.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4373 0.4362 0.4294 0.4147 0.3828 0.3632 0.3469 16.61%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.665 0.75 0.84 0.955 1.28 0.70 0.75 -
P/RPS 1.97 1.63 1.87 2.60 3.14 2.24 3.54 -32.22%
P/EPS 12.81 11.62 11.73 12.63 21.92 14.54 59.52 -63.91%
EY 7.81 8.60 8.52 7.92 4.56 6.88 1.68 177.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 1.35 1.59 2.21 1.27 1.29 -12.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 -
Price 0.73 0.675 0.87 0.965 1.11 1.06 0.665 -
P/RPS 2.17 1.47 1.94 2.63 2.72 3.39 3.14 -21.74%
P/EPS 14.06 10.46 12.15 12.76 19.01 22.02 52.78 -58.43%
EY 7.11 9.56 8.23 7.83 5.26 4.54 1.89 140.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.07 1.40 1.61 1.91 1.93 1.15 0.57%

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