[SKYGATE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 35.16%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 47,228 22,759 74,767 76,370 49,680 20,243 86,070 -33.00%
PBT 11,860 5,779 19,497 18,295 15,919 7,262 20,428 -30.42%
Tax -3,260 -1,618 -4,386 -3,617 -4,128 -1,686 -1,954 40.71%
NP 8,600 4,161 15,111 14,678 11,791 5,576 18,474 -39.96%
-
NP to SH 5,651 2,533 11,515 10,710 7,924 4,174 12,317 -40.54%
-
Tax Rate 27.49% 28.00% 22.50% 19.77% 25.93% 23.22% 9.57% -
Total Cost 38,628 18,598 59,656 61,692 37,889 14,667 67,596 -31.16%
-
Net Worth 176,648 148,328 139,729 139,407 137,231 132,507 122,326 27.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 176,648 148,328 139,729 139,407 137,231 132,507 122,326 27.78%
NOSH 301,585 228,198 221,792 221,280 221,340 220,846 210,907 26.95%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.21% 18.28% 20.21% 19.22% 23.73% 27.55% 21.46% -
ROE 3.20% 1.71% 8.24% 7.68% 5.77% 3.15% 10.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.38 9.97 33.71 34.51 22.45 9.17 40.81 -43.42%
EPS 2.08 1.11 5.20 4.84 3.58 1.89 5.84 -49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.63 0.63 0.62 0.60 0.58 7.89%
Adjusted Per Share Value based on latest NOSH - 221,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.78 7.12 23.40 23.90 15.55 6.33 26.93 -32.99%
EPS 1.77 0.79 3.60 3.35 2.48 1.31 3.85 -40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5528 0.4642 0.4373 0.4362 0.4294 0.4147 0.3828 27.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.63 0.77 0.665 0.75 0.84 0.955 1.28 -
P/RPS 3.63 7.72 1.97 2.17 3.74 10.42 3.14 10.15%
P/EPS 30.30 69.37 12.81 15.50 23.46 50.53 21.92 24.11%
EY 3.30 1.44 7.81 6.45 4.26 1.98 4.56 -19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.18 1.06 1.19 1.35 1.59 2.21 -42.27%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 28/02/17 29/11/16 24/08/16 31/05/16 29/02/16 -
Price 0.515 0.68 0.73 0.675 0.87 0.965 1.11 -
P/RPS 2.96 6.82 2.17 1.96 3.88 10.53 2.72 5.80%
P/EPS 24.77 61.26 14.06 13.95 24.30 51.06 19.01 19.31%
EY 4.04 1.63 7.11 7.17 4.11 1.96 5.26 -16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.05 1.16 1.07 1.40 1.61 1.91 -44.51%

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