[SKYGATE] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -9.69%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 211,762 247,761 266,302 218,734 235,192 214,625 204,240 2.44%
PBT 26,475 48,037 59,380 69,572 72,695 66,717 67,887 -46.65%
Tax -6,316 -11,069 -12,886 -20,801 -19,365 -18,802 -18,637 -51.42%
NP 20,159 36,968 46,494 48,771 53,330 47,915 49,250 -44.90%
-
NP to SH 17,938 32,813 41,602 43,541 48,215 43,212 42,015 -43.32%
-
Tax Rate 23.86% 23.04% 21.70% 29.90% 26.64% 28.18% 27.45% -
Total Cost 191,603 210,793 219,808 169,963 181,862 166,710 154,990 15.20%
-
Net Worth 265,394 265,394 264,548 261,840 256,073 241,268 228,658 10.45%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 9,439 - - - - - - -
Div Payout % 52.62% - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 265,394 265,394 264,548 261,840 256,073 241,268 228,658 10.45%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.52% 14.92% 17.46% 22.30% 22.68% 22.32% 24.11% -
ROE 6.76% 12.36% 15.73% 16.63% 18.83% 17.91% 18.37% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 70.22 82.15 88.58 72.68 78.07 71.17 67.88 2.28%
EPS 5.95 10.88 13.84 14.47 16.00 14.33 13.96 -43.39%
DPS 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 0.87 0.85 0.80 0.76 10.27%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 66.27 77.53 83.33 68.45 73.60 67.16 63.91 2.44%
EPS 5.61 10.27 13.02 13.63 15.09 13.52 13.15 -43.35%
DPS 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8305 0.8305 0.8278 0.8194 0.8013 0.755 0.7155 10.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.325 0.21 0.55 0.615 0.68 0.565 0.53 -
P/RPS 0.46 0.26 0.62 0.85 0.87 0.79 0.78 -29.69%
P/EPS 5.46 1.93 3.97 4.25 4.25 3.94 3.80 27.36%
EY 18.30 51.81 25.16 23.52 23.54 25.36 26.35 -21.59%
DY 9.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.63 0.71 0.80 0.71 0.70 -34.65%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 22/06/20 24/02/20 20/11/19 23/08/19 31/05/19 28/02/19 -
Price 0.265 0.345 0.47 0.62 0.655 0.67 0.655 -
P/RPS 0.38 0.42 0.53 0.85 0.84 0.94 0.96 -46.11%
P/EPS 4.46 3.17 3.40 4.29 4.09 4.68 4.69 -3.29%
EY 22.44 31.54 29.44 23.33 24.43 21.39 21.32 3.47%
DY 11.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.53 0.71 0.77 0.84 0.86 -50.47%

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