[SKYGATE] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -68.48%
YoY- -82.27%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 62,334 75,434 93,825 109,637 174,036 179,589 200,162 -54.15%
PBT 4,353 3,732 8,516 6,662 15,768 18,119 20,963 -65.03%
Tax -1,130 -1,182 -1,608 -3,802 -6,089 -5,169 -7,400 -71.52%
NP 3,223 2,550 6,908 2,860 9,679 12,950 13,563 -61.73%
-
NP to SH 3,223 2,550 6,908 2,901 9,204 12,563 12,333 -59.22%
-
Tax Rate 25.96% 31.67% 18.88% 57.07% 38.62% 28.53% 35.30% -
Total Cost 59,111 72,884 86,917 106,777 164,357 166,639 186,599 -53.62%
-
Net Worth 250,315 253,331 253,331 256,347 261,671 266,700 264,859 -3.70%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,507 1,507 1,507 10,534 10,534 19,973 19,973 -82.22%
Div Payout % 46.79% 59.13% 21.83% 363.12% 114.45% 158.99% 161.95% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 250,315 253,331 253,331 256,347 261,671 266,700 264,859 -3.70%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.17% 3.38% 7.36% 2.61% 5.56% 7.21% 6.78% -
ROE 1.29% 1.01% 2.73% 1.13% 3.52% 4.71% 4.66% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.67 25.01 31.11 36.35 58.53 59.93 66.50 -54.21%
EPS 1.07 0.85 2.29 0.96 3.10 4.19 4.10 -59.26%
DPS 0.50 0.50 0.50 3.50 3.50 6.63 6.63 -82.23%
NAPS 0.83 0.84 0.84 0.85 0.88 0.89 0.88 -3.83%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.51 23.61 29.36 34.31 54.46 56.20 62.64 -54.14%
EPS 1.01 0.80 2.16 0.91 2.88 3.93 3.86 -59.19%
DPS 0.47 0.47 0.47 3.30 3.30 6.25 6.25 -82.26%
NAPS 0.7833 0.7927 0.7927 0.8022 0.8188 0.8346 0.8288 -3.70%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.31 0.265 0.27 0.325 0.38 0.35 0.345 -
P/RPS 1.50 1.06 0.87 0.89 0.65 0.58 0.52 103.03%
P/EPS 29.01 31.34 11.79 33.79 12.28 8.35 8.42 128.63%
EY 3.45 3.19 8.48 2.96 8.15 11.98 11.88 -56.24%
DY 1.61 1.89 1.85 10.77 9.21 18.94 19.22 -80.94%
P/NAPS 0.37 0.32 0.32 0.38 0.43 0.39 0.39 -3.45%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 24/05/22 25/02/22 23/11/21 24/09/21 21/05/21 25/02/21 -
Price 0.33 0.335 0.27 0.28 0.34 0.325 0.345 -
P/RPS 1.60 1.34 0.87 0.77 0.58 0.54 0.52 111.98%
P/EPS 30.88 39.62 11.79 29.11 10.98 7.75 8.42 138.38%
EY 3.24 2.52 8.48 3.44 9.10 12.90 11.88 -58.04%
DY 1.52 1.49 1.85 12.50 10.29 20.40 19.22 -81.66%
P/NAPS 0.40 0.40 0.32 0.33 0.39 0.37 0.39 1.70%

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