[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -12.01%
YoY- -39.31%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 93,823 101,782 94,456 91,036 74,767 101,826 99,360 -3.74%
PBT 21,191 27,081 23,720 23,116 19,497 24,393 31,838 -23.71%
Tax -8,026 -7,069 -6,520 -6,472 -4,386 -4,822 -8,256 -1.86%
NP 13,165 20,012 17,200 16,644 15,111 19,570 23,582 -32.12%
-
NP to SH 9,316 14,180 11,302 10,132 11,515 14,280 15,848 -29.75%
-
Tax Rate 37.87% 26.10% 27.49% 28.00% 22.50% 19.77% 25.93% -
Total Cost 80,658 81,770 77,256 74,392 59,656 82,256 75,778 4.23%
-
Net Worth 179,366 174,701 176,648 148,328 139,729 139,407 137,231 19.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 179,366 174,701 176,648 148,328 139,729 139,407 137,231 19.48%
NOSH 301,585 301,585 301,585 228,198 221,792 221,280 221,340 22.83%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.03% 19.66% 18.21% 18.28% 20.21% 19.22% 23.73% -
ROE 5.19% 8.12% 6.40% 6.83% 8.24% 10.24% 11.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.52 38.45 34.76 39.89 33.71 46.02 44.89 -16.02%
EPS 3.43 5.21 4.16 4.44 5.20 6.45 7.16 -38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.65 0.63 0.63 0.62 4.24%
Adjusted Per Share Value based on latest NOSH - 228,198
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.36 31.85 29.56 28.49 23.40 31.86 31.09 -3.73%
EPS 2.92 4.44 3.54 3.17 3.60 4.47 4.96 -29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.5467 0.5528 0.4642 0.4373 0.4362 0.4294 19.49%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.44 0.48 0.63 0.77 0.665 0.75 0.84 -
P/RPS 1.27 1.25 1.81 1.93 1.97 1.63 1.87 -22.68%
P/EPS 12.84 8.96 15.15 17.34 12.81 11.62 11.73 6.19%
EY 7.79 11.16 6.60 5.77 7.81 8.60 8.52 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.97 1.18 1.06 1.19 1.35 -37.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 28/08/17 29/05/17 28/02/17 29/11/16 24/08/16 -
Price 0.40 0.43 0.515 0.68 0.73 0.675 0.87 -
P/RPS 1.16 1.12 1.48 1.70 2.17 1.47 1.94 -28.95%
P/EPS 11.67 8.03 12.38 15.32 14.06 10.46 12.15 -2.64%
EY 8.57 12.46 8.08 6.53 7.11 9.56 8.23 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.79 1.05 1.16 1.07 1.40 -42.43%

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