[SKYGATE] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 138.12%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 37,724 46,832 93,825 200,162 266,302 204,240 93,823 -14.08%
PBT 2,484 1,888 8,516 20,963 59,380 67,887 21,193 -30.03%
Tax -1,360 -2,373 -1,608 -7,400 -12,886 -18,637 -8,026 -25.60%
NP 1,124 -485 6,908 13,563 46,494 49,250 13,167 -33.63%
-
NP to SH 1,124 -485 6,908 12,333 41,602 42,015 9,318 -29.69%
-
Tax Rate 54.75% 125.69% 18.88% 35.30% 21.70% 27.45% 37.87% -
Total Cost 36,600 47,317 86,917 186,599 219,808 154,990 80,656 -12.33%
-
Net Worth 250,315 250,315 253,331 264,859 264,548 228,658 179,366 5.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 1,507 19,973 - - - -
Div Payout % - - 21.83% 161.95% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 250,315 250,315 253,331 264,859 264,548 228,658 179,366 5.70%
NOSH 301,586 301,586 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.98% -1.04% 7.36% 6.78% 17.46% 24.11% 14.03% -
ROE 0.45% -0.19% 2.73% 4.66% 15.73% 18.37% 5.19% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.51 15.53 31.11 66.50 88.58 67.88 34.52 -15.55%
EPS 0.37 -0.16 2.29 4.10 13.84 13.96 3.43 -30.99%
DPS 0.00 0.00 0.50 6.63 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.84 0.88 0.88 0.76 0.66 3.89%
Adjusted Per Share Value based on latest NOSH - 301,585
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.80 14.65 29.36 62.64 83.33 63.91 29.36 -14.08%
EPS 0.35 -0.15 2.16 3.86 13.02 13.15 2.92 -29.77%
DPS 0.00 0.00 0.47 6.25 0.00 0.00 0.00 -
NAPS 0.7833 0.7833 0.7927 0.8288 0.8278 0.7155 0.5613 5.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.21 0.345 0.27 0.345 0.55 0.53 0.44 -
P/RPS 9.67 2.22 0.87 0.52 0.62 0.78 1.27 40.23%
P/EPS 324.66 -214.53 11.79 8.42 3.97 3.80 12.83 71.30%
EY 0.31 -0.47 8.48 11.88 25.16 26.35 7.79 -41.55%
DY 0.00 0.00 1.85 19.22 0.00 0.00 0.00 -
P/NAPS 1.46 0.42 0.32 0.39 0.63 0.70 0.67 13.85%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 25/02/21 24/02/20 28/02/19 28/02/18 -
Price 0.895 0.565 0.27 0.345 0.47 0.655 0.40 -
P/RPS 7.16 3.64 0.87 0.52 0.53 0.96 1.16 35.41%
P/EPS 240.14 -351.33 11.79 8.42 3.40 4.69 11.67 65.50%
EY 0.42 -0.28 8.48 11.88 29.44 21.32 8.57 -39.49%
DY 0.00 0.00 1.85 19.22 0.00 0.00 0.00 -
P/NAPS 1.08 0.68 0.32 0.39 0.53 0.86 0.61 9.98%

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