[SKYGATE] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 10.97%
YoY- -0.98%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 159,827 75,913 48,299 266,302 174,554 130,453 66,840 78.53%
PBT 18,095 9,446 8,278 59,380 56,127 42,351 19,621 -5.24%
Tax -4,571 -2,468 -2,975 -12,886 -14,220 -9,038 -4,792 -3.09%
NP 13,524 6,978 5,303 46,494 41,907 33,313 14,829 -5.94%
-
NP to SH 12,253 6,223 4,460 41,602 37,490 29,887 13,249 -5.06%
-
Tax Rate 25.26% 26.13% 35.94% 21.70% 25.34% 21.34% 24.42% -
Total Cost 146,303 68,935 42,996 219,808 132,647 97,140 52,011 98.89%
-
Net Worth 273,889 265,394 265,394 264,548 261,840 256,073 241,268 8.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 19,954 9,439 - - - - - -
Div Payout % 162.86% 151.69% - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 273,889 265,394 265,394 264,548 261,840 256,073 241,268 8.79%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.46% 9.19% 10.98% 17.46% 24.01% 25.54% 22.19% -
ROE 4.47% 2.34% 1.68% 15.73% 14.32% 11.67% 5.49% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 53.10 25.17 16.02 88.58 58.00 43.30 22.16 78.78%
EPS 4.07 2.19 1.57 14.04 12.65 10.07 4.54 -7.00%
DPS 6.63 3.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.88 0.88 0.87 0.85 0.80 8.94%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 50.01 23.76 15.11 83.33 54.62 40.82 20.92 78.50%
EPS 3.83 1.95 1.40 13.02 11.73 9.35 4.15 -5.19%
DPS 6.24 2.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8571 0.8305 0.8305 0.8278 0.8194 0.8013 0.755 8.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.28 0.325 0.21 0.55 0.615 0.68 0.565 -
P/RPS 0.53 1.29 1.31 0.62 1.06 1.57 2.55 -64.81%
P/EPS 6.88 15.75 14.20 3.97 4.94 6.85 12.86 -34.02%
EY 14.54 6.35 7.04 25.16 20.25 14.59 7.78 51.55%
DY 23.68 9.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.24 0.63 0.71 0.80 0.71 -42.35%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 21/08/20 22/06/20 24/02/20 20/11/19 23/08/19 31/05/19 -
Price 0.31 0.265 0.345 0.47 0.62 0.655 0.67 -
P/RPS 0.58 1.05 2.15 0.53 1.07 1.51 3.02 -66.61%
P/EPS 7.61 12.84 23.33 3.40 4.98 6.60 15.25 -37.00%
EY 13.13 7.79 4.29 29.44 20.09 15.15 6.56 58.62%
DY 21.39 11.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.39 0.53 0.71 0.77 0.84 -45.19%

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