[SKYGATE] YoY Cumulative 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- 532.81%
YoY- 903.82%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 160,060 76,337 76,370 49,478 33,814 41,615 63,025 16.79%
PBT 54,441 20,311 18,295 13,078 1,108 860 5,405 46.93%
Tax -12,056 -5,302 -3,617 -1,907 -462 -323 -1,096 49.10%
NP 42,385 15,009 14,678 11,171 646 537 4,309 46.35%
-
NP to SH 35,963 10,635 10,710 7,619 759 532 3,928 44.61%
-
Tax Rate 22.15% 26.10% 19.77% 14.58% 41.70% 37.56% 20.28% -
Total Cost 117,675 61,328 61,692 38,307 33,168 41,078 58,716 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 301,585 301,585 221,280 211,052 158,125 106,400 105,591 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 15.09% 6.09% 7.68% 6.56% 0.94% 0.65% 4.89% -
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 53.07 28.84 34.51 23.44 21.38 39.11 59.69 -1.93%
EPS 11.92 3.91 4.84 3.61 0.48 0.50 3.72 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 50.09 23.89 23.90 15.48 10.58 13.02 19.72 16.80%
EPS 11.25 3.33 3.35 2.38 0.24 0.17 1.23 44.58%
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 1.27 1.66 2.17 2.99 2.60 2.43 1.26 0.13%
P/EPS 5.66 11.95 15.50 19.39 115.63 190.00 20.16 -19.07%
EY 17.67 8.37 6.45 5.16 0.86 0.53 4.96 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 1.11 1.49 1.96 4.52 2.50 2.63 1.27 -2.21%
P/EPS 4.95 10.70 13.95 29.36 111.46 206.00 20.43 -21.03%
EY 20.21 9.34 7.17 3.41 0.90 0.49 4.89 26.66%
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