[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 61.66%
YoY- 289.53%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 76,370 49,680 20,243 86,070 49,478 20,266 9,715 293.87%
PBT 18,295 15,919 7,262 20,428 13,078 1,180 832 680.47%
Tax -3,617 -4,128 -1,686 -1,954 -1,907 -436 -151 726.16%
NP 14,678 11,791 5,576 18,474 11,171 744 681 670.16%
-
NP to SH 10,710 7,924 4,174 12,317 7,619 1,204 679 525.79%
-
Tax Rate 19.77% 25.93% 23.22% 9.57% 14.58% 36.95% 18.15% -
Total Cost 61,692 37,889 14,667 67,596 38,307 19,522 9,034 258.68%
-
Net Worth 139,407 137,231 132,507 122,326 116,078 110,844 91,586 32.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 139,407 137,231 132,507 122,326 116,078 110,844 91,586 32.22%
NOSH 221,280 221,340 220,846 210,907 211,052 191,111 157,906 25.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.22% 23.73% 27.55% 21.46% 22.58% 3.67% 7.01% -
ROE 7.68% 5.77% 3.15% 10.07% 6.56% 1.09% 0.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.51 22.45 9.17 40.81 23.44 10.60 6.15 214.78%
EPS 4.84 3.58 1.89 5.84 3.61 0.63 0.43 400.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.58 0.55 0.58 0.58 5.65%
Adjusted Per Share Value based on latest NOSH - 210,717
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.90 15.55 6.33 26.93 15.48 6.34 3.04 293.89%
EPS 3.35 2.48 1.31 3.85 2.38 0.38 0.21 530.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4362 0.4294 0.4147 0.3828 0.3632 0.3469 0.2866 32.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.75 0.84 0.955 1.28 0.70 0.75 0.49 -
P/RPS 2.17 3.74 10.42 3.14 2.99 7.07 7.96 -57.85%
P/EPS 15.50 23.46 50.53 21.92 19.39 119.05 113.95 -73.45%
EY 6.45 4.26 1.98 4.56 5.16 0.84 0.88 275.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 1.59 2.21 1.27 1.29 0.84 26.05%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 27/05/15 -
Price 0.675 0.87 0.965 1.11 1.06 0.665 1.05 -
P/RPS 1.96 3.88 10.53 2.72 4.52 6.27 17.07 -76.28%
P/EPS 13.95 24.30 51.06 19.01 29.36 105.56 244.19 -85.08%
EY 7.17 4.11 1.96 5.26 3.41 0.95 0.41 570.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.40 1.61 1.91 1.93 1.15 1.81 -29.49%

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