[SKYGATE] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 102.16%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 204,240 177,545 146,096 127,519 93,823 84,023 81,603 84.03%
PBT 67,887 55,321 46,875 36,205 21,193 21,580 15,503 166.93%
Tax -18,637 -14,780 -13,076 -11,035 -8,026 -5,509 -2,956 240.14%
NP 49,250 40,541 33,799 25,170 13,167 16,071 12,547 148.21%
-
NP to SH 42,015 34,643 27,353 18,837 9,318 11,927 9,727 164.52%
-
Tax Rate 27.45% 26.72% 27.90% 30.48% 37.87% 25.53% 19.07% -
Total Cost 154,990 137,004 112,297 102,349 80,656 67,952 69,056 71.17%
-
Net Worth 228,658 238,252 232,220 214,125 179,366 174,701 176,648 18.71%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 228,658 238,252 232,220 214,125 179,366 174,701 176,648 18.71%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.11% 22.83% 23.13% 19.74% 14.03% 19.13% 15.38% -
ROE 18.37% 14.54% 11.78% 8.80% 5.19% 6.83% 5.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.88 58.87 48.44 42.28 34.52 31.74 30.03 71.98%
EPS 13.96 11.49 9.07 6.25 3.43 4.51 3.58 147.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.77 0.71 0.66 0.66 0.65 10.95%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 63.91 55.56 45.72 39.90 29.36 26.29 25.54 84.00%
EPS 13.15 10.84 8.56 5.89 2.92 3.73 3.04 164.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.7456 0.7267 0.6701 0.5613 0.5467 0.5528 18.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.53 0.675 0.74 0.345 0.44 0.48 0.63 -
P/RPS 0.78 1.15 1.53 0.82 1.27 1.51 2.10 -48.23%
P/EPS 3.80 5.88 8.16 5.52 12.83 10.65 17.60 -63.90%
EY 26.35 17.02 12.26 18.10 7.79 9.39 5.68 177.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.96 0.49 0.67 0.73 0.97 -19.49%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 27/08/18 28/05/18 28/02/18 27/11/17 28/08/17 -
Price 0.655 0.59 0.81 0.61 0.40 0.43 0.515 -
P/RPS 0.96 1.00 1.67 1.44 1.16 1.35 1.72 -32.13%
P/EPS 4.69 5.14 8.93 9.77 11.67 9.54 14.39 -52.54%
EY 21.32 19.47 11.20 10.24 8.57 10.48 6.95 110.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 1.05 0.86 0.61 0.65 0.79 5.80%

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