[SKYGATE] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -57.12%
YoY- -66.34%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 200,162 213,102 151,826 193,196 266,302 232,738 260,906 -16.12%
PBT 20,963 24,126 18,892 33,112 59,380 74,836 84,702 -60.41%
Tax -7,400 -6,094 -4,936 -11,900 -12,886 -18,960 -18,076 -44.71%
NP 13,563 18,032 13,956 21,212 46,494 55,876 66,626 -65.22%
-
NP to SH 12,333 16,337 12,446 17,840 41,602 49,986 59,774 -64.91%
-
Tax Rate 35.30% 25.26% 26.13% 35.94% 21.70% 25.34% 21.34% -
Total Cost 186,599 195,070 137,870 171,984 219,808 176,862 194,280 -2.64%
-
Net Worth 264,859 273,889 265,394 265,394 264,548 261,840 256,073 2.26%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 30,488 26,606 18,879 - - - - -
Div Payout % 247.21% 162.86% 151.69% - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 264,859 273,889 265,394 265,394 264,548 261,840 256,073 2.26%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.78% 8.46% 9.19% 10.98% 17.46% 24.01% 25.54% -
ROE 4.66% 5.96% 4.69% 6.72% 15.73% 19.09% 23.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.50 70.80 50.34 64.06 88.58 77.33 86.60 -16.07%
EPS 4.10 5.43 4.38 6.28 14.04 16.87 20.14 -65.22%
DPS 10.13 8.84 6.26 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.88 0.88 0.88 0.87 0.85 2.32%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.64 66.69 47.51 60.46 83.33 72.83 81.64 -16.12%
EPS 3.86 5.11 3.89 5.58 13.02 15.64 18.70 -64.90%
DPS 9.54 8.33 5.91 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8571 0.8305 0.8305 0.8278 0.8194 0.8013 2.26%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.345 0.28 0.325 0.21 0.55 0.615 0.68 -
P/RPS 0.52 0.40 0.65 0.33 0.62 0.80 0.79 -24.23%
P/EPS 8.42 5.16 7.88 3.55 3.97 3.70 3.43 81.48%
EY 11.88 19.39 12.70 28.17 25.16 27.01 29.18 -44.91%
DY 29.36 31.57 19.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.37 0.24 0.63 0.71 0.80 -37.92%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 21/08/20 22/06/20 24/02/20 20/11/19 23/08/19 -
Price 0.345 0.31 0.265 0.345 0.47 0.62 0.655 -
P/RPS 0.52 0.44 0.53 0.54 0.53 0.80 0.76 -22.26%
P/EPS 8.42 5.71 6.42 5.83 3.40 3.73 3.30 86.19%
EY 11.88 17.51 15.57 17.15 29.44 26.79 30.29 -46.26%
DY 29.36 28.52 23.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.30 0.39 0.53 0.71 0.77 -36.32%

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