[SKYGATE] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 35.16%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 174,554 160,060 76,337 76,370 49,478 33,814 41,615 26.97%
PBT 56,127 54,441 20,311 18,295 13,078 1,108 860 100.58%
Tax -14,220 -12,056 -5,302 -3,617 -1,907 -462 -323 87.85%
NP 41,907 42,385 15,009 14,678 11,171 646 537 106.65%
-
NP to SH 37,490 35,963 10,635 10,710 7,619 759 532 103.17%
-
Tax Rate 25.34% 22.15% 26.10% 19.77% 14.58% 41.70% 37.56% -
Total Cost 132,647 117,675 61,328 61,692 38,307 33,168 41,078 21.56%
-
Net Worth 261,840 238,252 174,701 139,407 116,078 80,643 81,927 21.35%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 261,840 238,252 174,701 139,407 116,078 80,643 81,927 21.35%
NOSH 301,585 301,585 301,585 221,280 211,052 158,125 106,400 18.95%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.01% 26.48% 19.66% 19.22% 22.58% 1.91% 1.29% -
ROE 14.32% 15.09% 6.09% 7.68% 6.56% 0.94% 0.65% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 58.00 53.07 28.84 34.51 23.44 21.38 39.11 6.78%
EPS 12.65 11.92 3.91 4.84 3.61 0.48 0.50 71.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.79 0.66 0.63 0.55 0.51 0.77 2.05%
Adjusted Per Share Value based on latest NOSH - 221,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.62 50.09 23.89 23.90 15.48 10.58 13.02 26.98%
EPS 11.73 11.25 3.33 3.35 2.38 0.24 0.17 102.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.7456 0.5467 0.4362 0.3632 0.2524 0.2564 21.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.615 0.675 0.48 0.75 0.70 0.555 0.95 -
P/RPS 1.06 1.27 1.66 2.17 2.99 2.60 2.43 -12.90%
P/EPS 4.94 5.66 11.95 15.50 19.39 115.63 190.00 -45.55%
EY 20.25 17.67 8.37 6.45 5.16 0.86 0.53 83.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.73 1.19 1.27 1.09 1.23 -8.74%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 30/11/18 27/11/17 29/11/16 23/11/15 28/11/14 26/11/13 -
Price 0.62 0.59 0.43 0.675 1.06 0.535 1.03 -
P/RPS 1.07 1.11 1.49 1.96 4.52 2.50 2.63 -13.91%
P/EPS 4.98 4.95 10.70 13.95 29.36 111.46 206.00 -46.21%
EY 20.09 20.21 9.34 7.17 3.41 0.90 0.49 85.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.65 1.07 1.93 1.05 1.34 -10.04%

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