[SKYGATE] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 26.65%
YoY- 190.46%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 235,192 214,625 204,240 177,545 146,096 127,519 93,823 84.84%
PBT 72,695 66,717 67,887 55,321 46,875 36,205 21,193 127.95%
Tax -19,365 -18,802 -18,637 -14,780 -13,076 -11,035 -8,026 80.18%
NP 53,330 47,915 49,250 40,541 33,799 25,170 13,167 154.74%
-
NP to SH 48,215 43,212 42,015 34,643 27,353 18,837 9,318 200.06%
-
Tax Rate 26.64% 28.18% 27.45% 26.72% 27.90% 30.48% 37.87% -
Total Cost 181,862 166,710 154,990 137,004 112,297 102,349 80,656 72.20%
-
Net Worth 256,073 241,268 228,658 238,252 232,220 214,125 179,366 26.87%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 256,073 241,268 228,658 238,252 232,220 214,125 179,366 26.87%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 22.68% 22.32% 24.11% 22.83% 23.13% 19.74% 14.03% -
ROE 18.83% 17.91% 18.37% 14.54% 11.78% 8.80% 5.19% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.07 71.17 67.88 58.87 48.44 42.28 34.52 72.55%
EPS 16.00 14.33 13.96 11.49 9.07 6.25 3.43 179.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.76 0.79 0.77 0.71 0.66 18.42%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.60 67.16 63.91 55.56 45.72 39.90 29.36 84.84%
EPS 15.09 13.52 13.15 10.84 8.56 5.89 2.92 199.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8013 0.755 0.7155 0.7456 0.7267 0.6701 0.5613 26.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.68 0.565 0.53 0.675 0.74 0.345 0.44 -
P/RPS 0.87 0.79 0.78 1.15 1.53 0.82 1.27 -22.34%
P/EPS 4.25 3.94 3.80 5.88 8.16 5.52 12.83 -52.22%
EY 23.54 25.36 26.35 17.02 12.26 18.10 7.79 109.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.70 0.85 0.96 0.49 0.67 12.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 31/05/19 28/02/19 30/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.655 0.67 0.655 0.59 0.81 0.61 0.40 -
P/RPS 0.84 0.94 0.96 1.00 1.67 1.44 1.16 -19.40%
P/EPS 4.09 4.68 4.69 5.14 8.93 9.77 11.67 -50.38%
EY 24.43 21.39 21.32 19.47 11.20 10.24 8.57 101.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.86 0.75 1.05 0.86 0.61 16.84%

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