[SKYGATE] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.62%
YoY- -22.6%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 251,575 218,734 177,545 84,023 112,962 60,295 44,129 33.62%
PBT 21,348 69,572 55,321 21,580 25,646 15,611 3,244 36.85%
Tax -3,237 -20,801 -14,780 -5,509 -3,663 -1,903 -1,403 14.93%
NP 18,111 48,771 40,541 16,071 21,983 13,708 1,841 46.32%
-
NP to SH 16,365 43,541 34,643 11,927 15,410 10,317 1,896 43.17%
-
Tax Rate 15.16% 29.90% 26.72% 25.53% 14.28% 12.19% 43.25% -
Total Cost 233,464 169,963 137,004 67,952 90,979 46,587 42,288 32.90%
-
Net Worth 273,889 261,840 238,252 174,701 139,349 116,060 0 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 9,439 - - - - - - -
Div Payout % 57.68% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 273,889 261,840 238,252 174,701 139,349 116,060 0 -
NOSH 301,585 301,585 301,585 301,585 221,190 211,019 155,600 11.64%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.20% 22.30% 22.83% 19.13% 19.46% 22.73% 4.17% -
ROE 5.98% 16.63% 14.54% 6.83% 11.06% 8.89% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 83.59 72.68 58.87 31.74 51.07 28.57 28.36 19.72%
EPS 5.44 14.47 11.49 4.51 6.97 4.89 1.22 28.26%
DPS 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.79 0.66 0.63 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 78.72 68.45 55.56 26.29 35.35 18.87 13.81 33.61%
EPS 5.12 13.63 10.84 3.73 4.82 3.23 0.59 43.30%
DPS 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8571 0.8194 0.7456 0.5467 0.4361 0.3632 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.28 0.615 0.675 0.48 0.75 0.70 0.555 -
P/RPS 0.33 0.85 1.15 1.51 1.47 2.45 1.96 -25.67%
P/EPS 5.15 4.25 5.88 10.65 10.77 14.32 45.55 -30.43%
EY 19.42 23.52 17.02 9.39 9.29 6.98 2.20 43.71%
DY 11.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.71 0.85 0.73 1.19 1.27 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 30/11/18 27/11/17 29/11/16 23/11/15 28/11/14 -
Price 0.31 0.62 0.59 0.43 0.675 1.06 0.535 -
P/RPS 0.37 0.85 1.00 1.35 1.32 3.71 1.89 -23.78%
P/EPS 5.70 4.29 5.14 9.54 9.69 21.68 43.91 -28.82%
EY 17.54 23.33 19.47 10.48 10.32 4.61 2.28 40.45%
DY 10.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.71 0.75 0.65 1.07 1.93 0.00 -

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