[SKYGATE] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1131.29%
YoY- 1549.1%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 29,437 20,243 36,592 29,212 10,552 9,715 10,816 95.05%
PBT 8,657 7,262 7,351 11,897 349 832 2,533 127.06%
Tax -2,441 -1,686 -47 -1,470 -286 -151 4 -
NP 6,216 5,576 7,304 10,427 63 681 2,537 81.84%
-
NP to SH 3,750 4,174 4,699 6,415 521 679 2,702 24.44%
-
Tax Rate 28.20% 23.22% 0.64% 12.36% 81.95% 18.15% -0.16% -
Total Cost 23,221 14,667 29,288 18,785 10,489 9,034 8,279 99.01%
-
Net Worth 136,764 132,507 122,216 116,060 111,918 91,586 110,608 15.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 136,764 132,507 122,216 116,060 111,918 91,586 110,608 15.21%
NOSH 220,588 220,846 210,717 211,019 192,962 157,906 158,011 24.93%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.12% 27.55% 19.96% 35.69% 0.60% 7.01% 23.46% -
ROE 2.74% 3.15% 3.84% 5.53% 0.47% 0.74% 2.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.34 9.17 17.37 13.84 5.47 6.15 6.85 56.01%
EPS 1.70 1.89 2.23 3.04 0.27 0.43 1.71 -0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.58 0.55 0.58 0.58 0.70 -7.77%
Adjusted Per Share Value based on latest NOSH - 211,019
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.21 6.33 11.45 9.14 3.30 3.04 3.38 95.20%
EPS 1.17 1.31 1.47 2.01 0.16 0.21 0.85 23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 0.4147 0.3824 0.3632 0.3502 0.2866 0.3461 15.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.84 0.955 1.28 0.70 0.75 0.49 0.46 -
P/RPS 6.29 10.42 7.37 5.06 13.72 7.96 6.72 -4.31%
P/EPS 49.41 50.53 57.40 23.03 277.78 113.95 26.90 50.03%
EY 2.02 1.98 1.74 4.34 0.36 0.88 3.72 -33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.59 2.21 1.27 1.29 0.84 0.66 61.20%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 27/05/15 27/02/15 -
Price 0.87 0.965 1.11 1.06 0.665 1.05 0.525 -
P/RPS 6.52 10.53 6.39 7.66 12.16 17.07 7.67 -10.27%
P/EPS 51.18 51.06 49.78 34.87 246.30 244.19 30.70 40.64%
EY 1.95 1.96 2.01 2.87 0.41 0.41 3.26 -29.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.61 1.91 1.93 1.15 1.81 0.75 51.66%

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