[SKYGATE] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.28%
YoY- 350.9%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 93,825 200,162 266,302 204,240 93,823 84,055 86,071 1.44%
PBT 8,516 20,963 59,380 67,887 21,193 19,561 20,429 -13.55%
Tax -1,608 -7,400 -12,886 -18,637 -8,026 -3,823 -1,954 -3.19%
NP 6,908 13,563 46,494 49,250 13,167 15,738 18,475 -15.10%
-
NP to SH 6,908 12,333 41,602 42,015 9,318 11,999 12,314 -9.17%
-
Tax Rate 18.88% 35.30% 21.70% 27.45% 37.87% 19.54% 9.56% -
Total Cost 86,917 186,599 219,808 154,990 80,656 68,317 67,596 4.27%
-
Net Worth 253,331 264,859 264,548 228,658 179,366 142,124 122,216 12.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,507 19,973 - - - - - -
Div Payout % 21.83% 161.95% - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 253,331 264,859 264,548 228,658 179,366 142,124 122,216 12.90%
NOSH 301,585 301,585 301,585 301,585 301,585 222,068 210,717 6.15%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.36% 6.78% 17.46% 24.11% 14.03% 18.72% 21.46% -
ROE 2.73% 4.66% 15.73% 18.37% 5.19% 8.44% 10.08% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 31.11 66.50 88.58 67.88 34.52 37.85 40.85 -4.43%
EPS 2.29 4.10 13.84 13.96 3.43 5.40 5.84 -14.43%
DPS 0.50 6.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.88 0.88 0.76 0.66 0.64 0.58 6.36%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.36 62.64 83.33 63.91 29.36 26.30 26.93 1.44%
EPS 2.16 3.86 13.02 13.15 2.92 3.75 3.85 -9.17%
DPS 0.47 6.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7927 0.8288 0.8278 0.7155 0.5613 0.4447 0.3824 12.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.27 0.345 0.55 0.53 0.44 0.665 1.28 -
P/RPS 0.87 0.52 0.62 0.78 1.27 1.76 3.13 -19.19%
P/EPS 11.79 8.42 3.97 3.80 12.83 12.31 21.90 -9.79%
EY 8.48 11.88 25.16 26.35 7.79 8.13 4.57 10.84%
DY 1.85 19.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.63 0.70 0.67 1.04 2.21 -27.51%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 24/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.27 0.345 0.47 0.655 0.40 0.73 1.11 -
P/RPS 0.87 0.52 0.53 0.96 1.16 1.93 2.72 -17.28%
P/EPS 11.79 8.42 3.40 4.69 11.67 13.51 18.99 -7.63%
EY 8.48 11.88 29.44 21.32 8.57 7.40 5.26 8.27%
DY 1.85 19.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.53 0.86 0.61 1.14 1.91 -25.73%

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