[SKYGATE] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -24.64%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 109,637 174,036 179,589 200,162 251,575 211,762 247,761 -41.90%
PBT 6,662 15,768 18,119 20,963 21,348 26,475 48,037 -73.17%
Tax -3,802 -6,089 -5,169 -7,400 -3,237 -6,316 -11,069 -50.92%
NP 2,860 9,679 12,950 13,563 18,111 20,159 36,968 -81.81%
-
NP to SH 2,901 9,204 12,563 12,333 16,365 17,938 32,813 -80.12%
-
Tax Rate 57.07% 38.62% 28.53% 35.30% 15.16% 23.86% 23.04% -
Total Cost 106,777 164,357 166,639 186,599 233,464 191,603 210,793 -36.42%
-
Net Worth 256,347 261,671 266,700 264,859 273,889 265,394 265,394 -2.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,534 10,534 19,973 19,973 9,439 9,439 - -
Div Payout % 363.12% 114.45% 158.99% 161.95% 57.68% 52.62% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 256,347 261,671 266,700 264,859 273,889 265,394 265,394 -2.28%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.61% 5.56% 7.21% 6.78% 7.20% 9.52% 14.92% -
ROE 1.13% 3.52% 4.71% 4.66% 5.98% 6.76% 12.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.35 58.53 59.93 66.50 83.59 70.22 82.15 -41.90%
EPS 0.96 3.10 4.19 4.10 5.44 5.95 10.88 -80.15%
DPS 3.50 3.50 6.63 6.63 3.13 3.13 0.00 -
NAPS 0.85 0.88 0.89 0.88 0.91 0.88 0.88 -2.28%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.31 54.46 56.20 62.64 78.72 66.27 77.53 -41.89%
EPS 0.91 2.88 3.93 3.86 5.12 5.61 10.27 -80.09%
DPS 3.30 3.30 6.25 6.25 2.95 2.95 0.00 -
NAPS 0.8022 0.8188 0.8346 0.8288 0.8571 0.8305 0.8305 -2.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.325 0.38 0.35 0.345 0.28 0.325 0.21 -
P/RPS 0.89 0.65 0.58 0.52 0.33 0.46 0.26 126.96%
P/EPS 33.79 12.28 8.35 8.42 5.15 5.46 1.93 573.07%
EY 2.96 8.15 11.98 11.88 19.42 18.30 51.81 -85.14%
DY 10.77 9.21 18.94 19.22 11.18 9.63 0.00 -
P/NAPS 0.38 0.43 0.39 0.39 0.31 0.37 0.24 35.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/09/21 21/05/21 25/02/21 25/11/20 21/08/20 22/06/20 -
Price 0.28 0.34 0.325 0.345 0.31 0.265 0.345 -
P/RPS 0.77 0.58 0.54 0.52 0.37 0.38 0.42 49.73%
P/EPS 29.11 10.98 7.75 8.42 5.70 4.46 3.17 337.92%
EY 3.44 9.10 12.90 11.88 17.54 22.44 31.54 -77.14%
DY 12.50 10.29 20.40 19.22 10.10 11.81 0.00 -
P/NAPS 0.33 0.39 0.37 0.39 0.34 0.30 0.39 -10.53%

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