[SKYGATE] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 19.36%
YoY- 255.79%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 204,240 93,823 84,055 86,071 44,630 51,930 85,771 15.55%
PBT 67,887 21,193 19,561 20,429 3,641 2,996 7,409 44.63%
Tax -18,637 -8,026 -3,823 -1,954 -458 -1,264 -2,000 45.03%
NP 49,250 13,167 15,738 18,475 3,183 1,732 5,409 44.48%
-
NP to SH 42,015 9,318 11,999 12,314 3,461 1,669 5,015 42.49%
-
Tax Rate 27.45% 37.87% 19.54% 9.56% 12.58% 42.19% 26.99% -
Total Cost 154,990 80,656 68,317 67,596 41,447 50,198 80,362 11.56%
-
Net Worth 228,658 179,366 142,124 122,216 110,608 88,544 81,102 18.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 228,658 179,366 142,124 122,216 110,608 88,544 81,102 18.84%
NOSH 301,585 301,585 222,068 210,717 158,011 113,518 105,328 19.15%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 24.11% 14.03% 18.72% 21.46% 7.13% 3.34% 6.31% -
ROE 18.37% 5.19% 8.44% 10.08% 3.13% 1.88% 6.18% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 67.88 34.52 37.85 40.85 28.24 45.75 81.43 -2.98%
EPS 13.96 3.43 5.40 5.84 2.19 1.47 4.76 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.66 0.64 0.58 0.70 0.78 0.77 -0.21%
Adjusted Per Share Value based on latest NOSH - 210,717
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.91 29.36 26.30 26.93 13.97 16.25 26.84 15.54%
EPS 13.15 2.92 3.75 3.85 1.08 0.52 1.57 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.5613 0.4447 0.3824 0.3461 0.2771 0.2538 18.84%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.53 0.44 0.665 1.28 0.46 1.00 0.77 -
P/RPS 0.78 1.27 1.76 3.13 1.63 2.19 0.95 -3.23%
P/EPS 3.80 12.83 12.31 21.90 21.00 68.02 16.17 -21.43%
EY 26.35 7.79 8.13 4.57 4.76 1.47 6.18 27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 1.04 2.21 0.66 1.28 1.00 -5.76%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 - 27/02/13 -
Price 0.655 0.40 0.73 1.11 0.525 0.00 0.725 -
P/RPS 0.96 1.16 1.93 2.72 1.86 0.00 0.89 1.26%
P/EPS 4.69 11.67 13.51 18.99 23.97 0.00 15.23 -17.81%
EY 21.32 8.57 7.40 5.26 4.17 0.00 6.57 21.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.61 1.14 1.91 0.75 0.00 0.94 -1.47%

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