[SKYGATE] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 28.38%
YoY- 290.64%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 84,055 112,962 115,484 96,599 86,071 60,295 44,510 52.48%
PBT 19,561 25,646 35,167 26,859 20,429 15,611 4,125 180.92%
Tax -3,823 -3,663 -5,644 -3,489 -1,954 -1,903 -413 337.89%
NP 15,738 21,983 29,523 23,370 18,475 13,708 3,712 160.81%
-
NP to SH 11,999 15,410 19,038 15,809 12,314 10,317 4,291 97.86%
-
Tax Rate 19.54% 14.28% 16.05% 12.99% 9.56% 12.19% 10.01% -
Total Cost 68,317 90,979 85,961 73,229 67,596 46,587 40,798 40.79%
-
Net Worth 142,124 139,349 136,764 132,507 122,216 116,060 111,918 17.18%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 142,124 139,349 136,764 132,507 122,216 116,060 111,918 17.18%
NOSH 222,068 221,190 220,588 220,846 210,717 211,019 192,962 9.77%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.72% 19.46% 25.56% 24.19% 21.46% 22.73% 8.34% -
ROE 8.44% 11.06% 13.92% 11.93% 10.08% 8.89% 3.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.85 51.07 52.35 43.74 40.85 28.57 23.07 38.89%
EPS 5.40 6.97 8.63 7.16 5.84 4.89 2.22 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.60 0.58 0.55 0.58 6.75%
Adjusted Per Share Value based on latest NOSH - 220,846
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.30 35.35 36.14 30.23 26.93 18.87 13.93 52.46%
EPS 3.75 4.82 5.96 4.95 3.85 3.23 1.34 97.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4447 0.4361 0.428 0.4147 0.3824 0.3632 0.3502 17.17%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.665 0.75 0.84 0.955 1.28 0.70 0.75 -
P/RPS 1.76 1.47 1.60 2.18 3.13 2.45 3.25 -33.43%
P/EPS 12.31 10.77 9.73 13.34 21.90 14.32 33.73 -48.77%
EY 8.13 9.29 10.27 7.50 4.57 6.98 2.96 95.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.19 1.35 1.59 2.21 1.27 1.29 -13.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 -
Price 0.73 0.675 0.87 0.965 1.11 1.06 0.665 -
P/RPS 1.93 1.32 1.66 2.21 2.72 3.71 2.88 -23.32%
P/EPS 13.51 9.69 10.08 13.48 18.99 21.68 29.90 -40.97%
EY 7.40 10.32 9.92 7.42 5.26 4.61 3.34 69.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.07 1.40 1.61 1.91 1.93 1.15 -0.57%

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