[SKYGATE] QoQ TTM 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- 140.43%
YoY- 444.15%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 115,484 96,599 86,071 60,295 44,510 44,669 44,630 88.58%
PBT 35,167 26,859 20,429 15,611 4,125 4,211 3,641 354.16%
Tax -5,644 -3,489 -1,954 -1,903 -413 -404 -458 434.33%
NP 29,523 23,370 18,475 13,708 3,712 3,807 3,183 342.05%
-
NP to SH 19,038 15,809 12,314 10,317 4,291 4,047 3,461 211.93%
-
Tax Rate 16.05% 12.99% 9.56% 12.19% 10.01% 9.59% 12.58% -
Total Cost 85,961 73,229 67,596 46,587 40,798 40,862 41,447 62.70%
-
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 25.56% 24.19% 21.46% 22.73% 8.34% 8.52% 7.13% -
ROE 13.92% 11.93% 10.08% 8.89% 3.83% 4.42% 3.13% -
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 52.35 43.74 40.85 28.57 23.07 28.29 28.24 50.96%
EPS 8.63 7.16 5.84 4.89 2.22 2.56 2.19 149.69%
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 36.14 30.23 26.93 18.87 13.93 13.98 13.97 88.55%
EPS 5.96 4.95 3.85 3.23 1.34 1.27 1.08 212.60%
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 1.60 2.18 3.13 2.45 3.25 1.73 1.63 -1.23%
P/EPS 9.73 13.34 21.90 14.32 33.73 19.12 21.00 -40.15%
EY 10.27 7.50 4.57 6.98 2.96 5.23 4.76 67.04%
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 1.66 2.21 2.72 3.71 2.88 3.71 1.86 -7.30%
P/EPS 10.08 13.48 18.99 21.68 29.90 40.97 23.97 -43.89%
EY 9.92 7.42 5.26 4.61 3.34 2.44 4.17 78.29%
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