[SKYGATE] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 321.87%
YoY- 903.82%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 213,413 101,782 101,826 65,970 45,085 55,486 84,033 16.79%
PBT 72,588 27,081 24,393 17,437 1,477 1,146 7,206 46.93%
Tax -16,074 -7,069 -4,822 -2,542 -616 -430 -1,461 49.10%
NP 56,513 20,012 19,570 14,894 861 716 5,745 46.35%
-
NP to SH 47,950 14,180 14,280 10,158 1,012 709 5,237 44.61%
-
Tax Rate 22.14% 26.10% 19.77% 14.58% 41.71% 37.52% 20.27% -
Total Cost 156,900 81,770 82,256 51,076 44,224 54,770 78,288 12.27%
-
Net Worth 238,252 174,701 139,407 116,078 80,643 81,927 80,249 19.87%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 238,252 174,701 139,407 116,078 80,643 81,927 80,249 19.87%
NOSH 301,585 301,585 221,280 211,052 158,125 106,399 105,591 19.10%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 26.48% 19.66% 19.22% 22.58% 1.91% 1.29% 6.84% -
ROE 20.13% 8.12% 10.24% 8.75% 1.25% 0.87% 6.53% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 70.76 38.45 46.02 31.26 28.51 52.15 79.58 -1.93%
EPS 15.89 5.21 6.45 4.81 0.64 0.67 4.96 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.66 0.63 0.55 0.51 0.77 0.76 0.64%
Adjusted Per Share Value based on latest NOSH - 211,019
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.78 31.85 31.86 20.64 14.11 17.36 26.30 16.79%
EPS 15.01 4.44 4.47 3.18 0.32 0.22 1.64 44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7456 0.5467 0.4362 0.3632 0.2524 0.2564 0.2511 19.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.675 0.48 0.75 0.70 0.555 0.95 0.75 -
P/RPS 0.95 1.25 1.63 2.24 1.95 1.82 0.94 0.17%
P/EPS 4.25 8.96 11.62 14.54 86.72 142.50 15.12 -19.05%
EY 23.55 11.16 8.60 6.88 1.15 0.70 6.61 23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 1.19 1.27 1.09 1.23 0.99 -2.50%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 27/11/17 29/11/16 23/11/15 28/11/14 26/11/13 26/11/12 -
Price 0.59 0.43 0.675 1.06 0.535 1.03 0.76 -
P/RPS 0.83 1.12 1.47 3.39 1.88 1.98 0.95 -2.22%
P/EPS 3.71 8.03 10.46 22.02 83.59 154.50 15.32 -21.04%
EY 26.95 12.46 9.56 4.54 1.20 0.65 6.53 26.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 1.07 1.93 1.05 1.34 1.00 -4.67%

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