[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 16.83%
YoY- 350.99%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 174,554 130,453 66,840 204,240 160,060 99,501 56,455 112.08%
PBT 56,127 42,351 19,621 67,886 54,441 37,542 20,791 93.76%
Tax -14,220 -9,038 -4,792 -18,637 -12,056 -8,310 -4,627 111.23%
NP 41,907 33,313 14,829 49,249 42,385 29,232 16,164 88.61%
-
NP to SH 37,490 29,887 13,249 42,014 35,963 23,686 12,052 112.94%
-
Tax Rate 25.34% 21.34% 24.42% 27.45% 22.15% 22.14% 22.25% -
Total Cost 132,647 97,140 52,011 154,991 117,675 70,269 40,291 121.14%
-
Net Worth 261,840 256,073 241,268 228,658 238,252 232,220 214,125 14.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 261,840 256,073 241,268 228,658 238,252 232,220 214,125 14.33%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.01% 25.54% 22.19% 24.11% 26.48% 29.38% 28.63% -
ROE 14.32% 11.67% 5.49% 18.37% 15.09% 10.20% 5.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.00 43.30 22.16 67.88 53.07 32.99 18.72 112.38%
EPS 12.65 10.07 4.54 13.96 11.92 7.85 4.00 115.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.80 0.76 0.79 0.77 0.71 14.49%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.62 40.82 20.92 63.91 50.09 31.14 17.67 112.05%
EPS 11.73 9.35 4.15 13.15 11.25 7.41 3.77 112.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.8013 0.755 0.7155 0.7456 0.7267 0.6701 14.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.68 0.565 0.53 0.675 0.74 0.345 -
P/RPS 1.06 1.57 2.55 0.78 1.27 2.24 1.84 -30.74%
P/EPS 4.94 6.85 12.86 3.80 5.66 9.42 8.63 -31.03%
EY 20.25 14.59 7.78 26.35 17.67 10.61 11.58 45.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.71 0.70 0.85 0.96 0.49 28.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 31/05/19 28/02/19 30/11/18 27/08/18 28/05/18 -
Price 0.62 0.655 0.67 0.655 0.59 0.81 0.61 -
P/RPS 1.07 1.51 3.02 0.96 1.11 2.46 3.26 -52.38%
P/EPS 4.98 6.60 15.25 4.69 4.95 10.31 15.26 -52.56%
EY 20.09 15.15 6.56 21.32 20.21 9.70 6.55 110.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.84 0.86 0.75 1.05 0.86 -11.98%

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