[KEYASIC] QoQ Annualized Quarter Result on 28-Feb-2018 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 32.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 29,182 31,792 29,431 27,260 27,724 28,016 23,991 13.93%
PBT 3,242 5,236 3,609 2,736 2,060 1,576 -10,715 -
Tax 0 0 -1 0 0 0 -6 -
NP 3,242 5,236 3,608 2,736 2,060 1,576 -10,721 -
-
NP to SH 3,242 5,236 3,608 2,736 2,060 1,576 -10,721 -
-
Tax Rate 0.00% 0.00% 0.03% 0.00% 0.00% 0.00% - -
Total Cost 25,940 26,556 25,823 24,524 25,664 26,440 34,712 -17.63%
-
Net Worth 35,266 30,546 25,826 24,627 23,556 22,792 16,416 66.41%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 35,266 30,546 25,826 24,627 23,556 22,792 16,416 66.41%
NOSH 950,569 930,569 890,569 890,569 890,569 890,319 837,578 8.79%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 11.11% 16.47% 12.26% 10.04% 7.43% 5.63% -44.69% -
ROE 9.19% 17.14% 13.97% 11.11% 8.74% 6.91% -65.31% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 3.07 3.57 3.30 3.06 3.11 3.15 2.86 4.83%
EPS 0.34 0.60 0.41 0.31 0.24 0.16 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0343 0.029 0.0276 0.0264 0.0256 0.0196 52.95%
Adjusted Per Share Value based on latest NOSH - 890,569
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 2.08 2.27 2.10 1.95 1.98 2.00 1.71 13.93%
EPS 0.23 0.37 0.26 0.20 0.15 0.11 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0218 0.0184 0.0176 0.0168 0.0163 0.0117 66.70%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.115 0.20 0.135 0.18 0.19 0.125 0.12 -
P/RPS 3.75 5.60 4.09 5.89 6.12 3.97 4.19 -7.12%
P/EPS 33.72 34.02 33.32 58.70 82.30 70.62 -9.37 -
EY 2.97 2.94 3.00 1.70 1.22 1.42 -10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 5.83 4.66 6.52 7.20 4.88 6.12 -36.42%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 29/01/19 26/10/18 26/07/18 27/04/18 23/01/18 30/10/17 31/07/17 -
Price 0.11 0.11 0.195 0.145 0.235 0.26 0.17 -
P/RPS 3.58 3.08 5.90 4.75 7.56 8.26 5.94 -28.62%
P/EPS 32.25 18.71 48.13 47.29 101.79 146.88 -13.28 -
EY 3.10 5.34 2.08 2.11 0.98 0.68 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.21 6.72 5.25 8.90 10.16 8.67 -51.11%

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