[SKYGATE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.62%
YoY- -22.6%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 146,096 127,519 93,823 84,023 81,603 86,571 84,055 44.70%
PBT 46,875 36,205 21,193 21,580 15,503 18,078 19,561 79.36%
Tax -13,076 -11,035 -8,026 -5,509 -2,956 -3,755 -3,823 127.52%
NP 33,799 25,170 13,167 16,071 12,547 14,323 15,738 66.69%
-
NP to SH 27,353 18,837 9,318 11,927 9,727 10,358 11,999 73.47%
-
Tax Rate 27.90% 30.48% 37.87% 25.53% 19.07% 20.77% 19.54% -
Total Cost 112,297 102,349 80,656 67,952 69,056 72,248 68,317 39.40%
-
Net Worth 232,220 214,125 179,366 174,701 176,648 148,328 142,124 38.84%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 232,220 214,125 179,366 174,701 176,648 148,328 142,124 38.84%
NOSH 301,585 301,585 301,585 301,585 301,585 228,198 222,068 22.70%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 23.13% 19.74% 14.03% 19.13% 15.38% 16.54% 18.72% -
ROE 11.78% 8.80% 5.19% 6.83% 5.51% 6.98% 8.44% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 48.44 42.28 34.52 31.74 30.03 37.94 37.85 17.92%
EPS 9.07 6.25 3.43 4.51 3.58 4.54 5.40 41.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.71 0.66 0.66 0.65 0.65 0.64 13.15%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 45.72 39.90 29.36 26.29 25.54 27.09 26.30 44.72%
EPS 8.56 5.89 2.92 3.73 3.04 3.24 3.75 73.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.6701 0.5613 0.5467 0.5528 0.4642 0.4447 38.86%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.74 0.345 0.44 0.48 0.63 0.77 0.665 -
P/RPS 1.53 0.82 1.27 1.51 2.10 2.03 1.76 -8.93%
P/EPS 8.16 5.52 12.83 10.65 17.60 16.96 12.31 -24.03%
EY 12.26 18.10 7.79 9.39 5.68 5.89 8.13 31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.49 0.67 0.73 0.97 1.18 1.04 -5.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 27/11/17 28/08/17 29/05/17 28/02/17 -
Price 0.81 0.61 0.40 0.43 0.515 0.68 0.73 -
P/RPS 1.67 1.44 1.16 1.35 1.72 1.79 1.93 -9.21%
P/EPS 8.93 9.77 11.67 9.54 14.39 14.98 13.51 -24.17%
EY 11.20 10.24 8.57 10.48 6.95 6.68 7.40 31.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.86 0.61 0.65 0.79 1.05 1.14 -5.34%

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