[SKYGATE] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.85%
YoY- 129.4%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 266,302 218,734 235,192 214,625 204,240 177,545 146,096 49.05%
PBT 59,380 69,572 72,695 66,717 67,887 55,321 46,875 17.02%
Tax -12,886 -20,801 -19,365 -18,802 -18,637 -14,780 -13,076 -0.96%
NP 46,494 48,771 53,330 47,915 49,250 40,541 33,799 23.61%
-
NP to SH 41,602 43,541 48,215 43,212 42,015 34,643 27,353 32.15%
-
Tax Rate 21.70% 29.90% 26.64% 28.18% 27.45% 26.72% 27.90% -
Total Cost 219,808 169,963 181,862 166,710 154,990 137,004 112,297 56.28%
-
Net Worth 264,548 261,840 256,073 241,268 228,658 238,252 232,220 9.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 264,548 261,840 256,073 241,268 228,658 238,252 232,220 9.05%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.46% 22.30% 22.68% 22.32% 24.11% 22.83% 23.13% -
ROE 15.73% 16.63% 18.83% 17.91% 18.37% 14.54% 11.78% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 88.58 72.68 78.07 71.17 67.88 58.87 48.44 49.37%
EPS 13.84 14.47 16.00 14.33 13.96 11.49 9.07 32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.80 0.76 0.79 0.77 9.28%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.33 68.45 73.60 67.16 63.91 55.56 45.72 49.04%
EPS 13.02 13.63 15.09 13.52 13.15 10.84 8.56 32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8278 0.8194 0.8013 0.755 0.7155 0.7456 0.7267 9.04%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.55 0.615 0.68 0.565 0.53 0.675 0.74 -
P/RPS 0.62 0.85 0.87 0.79 0.78 1.15 1.53 -45.14%
P/EPS 3.97 4.25 4.25 3.94 3.80 5.88 8.16 -38.06%
EY 25.16 23.52 23.54 25.36 26.35 17.02 12.26 61.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.80 0.71 0.70 0.85 0.96 -24.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 20/11/19 23/08/19 31/05/19 28/02/19 30/11/18 27/08/18 -
Price 0.47 0.62 0.655 0.67 0.655 0.59 0.81 -
P/RPS 0.53 0.85 0.84 0.94 0.96 1.00 1.67 -53.37%
P/EPS 3.40 4.29 4.09 4.68 4.69 5.14 8.93 -47.37%
EY 29.44 23.33 24.43 21.39 21.32 19.47 11.20 90.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.77 0.84 0.86 0.75 1.05 -36.52%

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