[SKYGATE] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 45.21%
YoY- 181.21%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 174,036 211,762 235,192 146,096 81,603 115,484 44,510 25.48%
PBT 15,768 26,475 72,695 46,875 15,503 35,167 4,125 25.01%
Tax -6,089 -6,316 -19,365 -13,076 -2,956 -5,644 -413 56.52%
NP 9,679 20,159 53,330 33,799 12,547 29,523 3,712 17.30%
-
NP to SH 9,204 17,938 48,215 27,353 9,727 19,038 4,291 13.54%
-
Tax Rate 38.62% 23.86% 26.64% 27.90% 19.07% 16.05% 10.01% -
Total Cost 164,357 191,603 181,862 112,297 69,056 85,961 40,798 26.11%
-
Net Worth 261,671 265,394 256,073 232,220 176,648 136,764 111,918 15.19%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,534 9,439 - - - - - -
Div Payout % 114.45% 52.62% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 261,671 265,394 256,073 232,220 176,648 136,764 111,918 15.19%
NOSH 301,585 301,585 301,585 301,585 301,585 220,588 192,962 7.71%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.56% 9.52% 22.68% 23.13% 15.38% 25.56% 8.34% -
ROE 3.52% 6.76% 18.83% 11.78% 5.51% 13.92% 3.83% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 58.53 70.22 78.07 48.44 30.03 52.35 23.07 16.76%
EPS 3.10 5.95 16.00 9.07 3.58 8.63 2.22 5.71%
DPS 3.50 3.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.85 0.77 0.65 0.62 0.58 7.18%
Adjusted Per Share Value based on latest NOSH - 301,585
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 54.46 66.27 73.60 45.72 25.54 36.14 13.93 25.48%
EPS 2.88 5.61 15.09 8.56 3.04 5.96 1.34 13.58%
DPS 3.30 2.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8188 0.8305 0.8013 0.7267 0.5528 0.428 0.3502 15.19%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.38 0.325 0.68 0.74 0.63 0.84 0.75 -
P/RPS 0.65 0.46 0.87 1.53 2.10 1.60 3.25 -23.50%
P/EPS 12.28 5.46 4.25 8.16 17.60 9.73 33.73 -15.48%
EY 8.15 18.30 23.54 12.26 5.68 10.27 2.96 18.37%
DY 9.21 9.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.80 0.96 0.97 1.35 1.29 -16.71%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/09/21 21/08/20 23/08/19 27/08/18 28/08/17 24/08/16 21/08/15 -
Price 0.34 0.265 0.655 0.81 0.515 0.87 0.665 -
P/RPS 0.58 0.38 0.84 1.67 1.72 1.66 2.88 -23.42%
P/EPS 10.98 4.46 4.09 8.93 14.39 10.08 29.90 -15.36%
EY 9.10 22.44 24.43 11.20 6.95 9.92 3.34 18.16%
DY 10.29 11.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.77 1.05 0.79 1.40 1.15 -16.47%

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