[SKYGATE] YoY TTM 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- 140.43%
YoY- 444.15%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 177,545 84,023 112,962 60,295 44,129 64,652 90,109 11.96%
PBT 55,321 21,580 25,646 15,611 3,244 2,946 8,004 37.99%
Tax -14,780 -5,509 -3,663 -1,903 -1,403 -1,227 -2,066 38.79%
NP 40,541 16,071 21,983 13,708 1,841 1,719 5,938 37.71%
-
NP to SH 34,643 11,927 15,410 10,317 1,896 1,335 6,037 33.78%
-
Tax Rate 26.72% 25.53% 14.28% 12.19% 43.25% 41.65% 25.81% -
Total Cost 137,004 67,952 90,979 46,587 42,288 62,933 84,171 8.45%
-
Net Worth 238,252 174,701 139,349 116,060 0 0 80,075 19.91%
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 238,252 174,701 139,349 116,060 0 0 80,075 19.91%
NOSH 301,585 301,585 221,190 211,019 155,600 101,428 105,362 19.14%
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 22.83% 19.13% 19.46% 22.73% 4.17% 2.66% 6.59% -
ROE 14.54% 6.83% 11.06% 8.89% 0.00% 0.00% 7.54% -
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 58.87 31.74 51.07 28.57 28.36 63.74 85.52 -6.03%
EPS 11.49 4.51 6.97 4.89 1.22 1.32 5.73 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.66 0.63 0.55 0.00 0.00 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 55.56 26.29 35.35 18.87 13.81 20.23 28.20 11.96%
EPS 10.84 3.73 4.82 3.23 0.59 0.42 1.89 33.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7456 0.5467 0.4361 0.3632 0.00 0.00 0.2506 19.91%
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 1.15 1.51 1.47 2.45 1.96 1.49 0.88 4.55%
P/EPS 5.88 10.65 10.77 14.32 45.55 72.18 13.09 -12.48%
EY 17.02 9.39 9.29 6.98 2.20 1.39 7.64 14.27%
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 0.00 0.00 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 - 26/11/12 -
Price 0.59 0.43 0.675 1.06 0.535 0.00 0.76 -
P/RPS 1.00 1.35 1.32 3.71 1.89 0.00 0.89 1.96%
P/EPS 5.14 9.54 9.69 21.68 43.91 0.00 13.26 -14.60%
EY 19.47 10.48 10.32 4.61 2.28 0.00 7.54 17.12%
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 0.00 0.00 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