[SKYGATE] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SKYGATE] SKYGATE SOLUTIONS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 102.16%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
SKYGATE's Result
SKYGATE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 179,589 247,761 214,625 127,519 86,571 96,599 44,669 26.07%
PBT 18,119 48,037 66,717 36,205 18,078 26,859 4,211 27.50%
Tax -5,169 -11,069 -18,802 -11,035 -3,755 -3,489 -404 52.87%
NP 12,950 36,968 47,915 25,170 14,323 23,370 3,807 22.61%
-
NP to SH 12,563 32,813 43,212 18,837 10,358 15,809 4,047 20.75%
-
Tax Rate 28.53% 23.04% 28.18% 30.48% 20.77% 12.99% 9.59% -
Total Cost 166,639 210,793 166,710 102,349 72,248 73,229 40,862 26.37%
-
Net Worth 266,700 265,394 241,268 214,125 148,328 132,507 91,586 19.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 19,973 - - - - - - -
Div Payout % 158.99% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 266,700 265,394 241,268 214,125 148,328 132,507 91,586 19.47%
NOSH 301,585 301,585 301,585 301,585 228,198 220,846 157,906 11.37%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.21% 14.92% 22.32% 19.74% 16.54% 24.19% 8.52% -
ROE 4.71% 12.36% 17.91% 8.80% 6.98% 11.93% 4.42% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 59.93 82.15 71.17 42.28 37.94 43.74 28.29 13.31%
EPS 4.19 10.88 14.33 6.25 4.54 7.16 2.56 8.54%
DPS 6.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.80 0.71 0.65 0.60 0.58 7.39%
Adjusted Per Share Value based on latest NOSH - 301,585
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.20 77.53 67.16 39.90 27.09 30.23 13.98 26.07%
EPS 3.93 10.27 13.52 5.89 3.24 4.95 1.27 20.69%
DPS 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8346 0.8305 0.755 0.6701 0.4642 0.4147 0.2866 19.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.35 0.21 0.565 0.345 0.77 0.955 0.49 -
P/RPS 0.58 0.26 0.79 0.82 2.03 2.18 1.73 -16.63%
P/EPS 8.35 1.93 3.94 5.52 16.96 13.34 19.12 -12.88%
EY 11.98 51.81 25.36 18.10 5.89 7.50 5.23 14.79%
DY 18.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.24 0.71 0.49 1.18 1.59 0.84 -11.99%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 22/06/20 31/05/19 28/05/18 29/05/17 31/05/16 27/05/15 -
Price 0.325 0.345 0.67 0.61 0.68 0.965 1.05 -
P/RPS 0.54 0.42 0.94 1.44 1.79 2.21 3.71 -27.45%
P/EPS 7.75 3.17 4.68 9.77 14.98 13.48 40.97 -24.21%
EY 12.90 31.54 21.39 10.24 6.68 7.42 2.44 31.95%
DY 20.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.84 0.86 1.05 1.61 1.81 -23.22%

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