[KEYASIC] QoQ Annualized Quarter Result on 28-Feb-2023 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 33.38%
YoY- -61.91%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 28,808 21,368 20,823 21,393 16,490 10,688 13,587 64.96%
PBT -6,324 -12,748 -5,503 -7,832 -11,756 -8,208 -8,938 -20.58%
Tax 0 0 -10 0 0 0 25 -
NP -6,324 -12,748 -5,513 -7,832 -11,756 -8,208 -8,913 -20.43%
-
NP to SH -6,324 -12,748 -5,513 -7,832 -11,756 -8,208 -8,913 -20.43%
-
Tax Rate - - - - - - - -
Total Cost 35,132 34,116 26,336 29,225 28,246 18,896 22,500 34.55%
-
Net Worth 29,638 29,681 32,388 32,329 31,256 32,850 34,895 -10.30%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 29,638 29,681 32,388 32,329 31,256 32,850 34,895 -10.30%
NOSH 1,398,061 1,203,333 1,378,249 1,393,511 1,364,911 1,363,111 1,363,111 1.70%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin -21.95% -59.66% -26.48% -36.61% -71.29% -76.80% -65.60% -
ROE -21.34% -42.95% -17.02% -24.23% -37.61% -24.99% -25.54% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 2.06 1.53 1.51 1.54 1.21 0.78 1.00 61.82%
EPS -0.46 -0.92 -0.40 -0.56 -0.86 -0.60 -0.65 -20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0213 0.0235 0.0232 0.0229 0.0241 0.0256 -11.80%
Adjusted Per Share Value based on latest NOSH - 1,393,511
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 2.06 1.53 1.49 1.53 1.18 0.76 0.97 65.14%
EPS -0.45 -0.91 -0.39 -0.56 -0.84 -0.59 -0.64 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0212 0.0231 0.0231 0.0223 0.0235 0.0249 -10.16%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.065 0.09 0.065 0.065 0.045 0.04 0.05 -
P/RPS 3.15 5.87 4.30 4.23 3.72 5.10 5.02 -26.68%
P/EPS -14.37 -9.84 -16.25 -11.57 -5.22 -6.64 -7.65 52.18%
EY -6.96 -10.16 -6.15 -8.65 -19.14 -15.05 -13.08 -34.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 4.23 2.77 2.80 1.97 1.66 1.95 35.29%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/01/24 27/10/23 27/07/23 27/04/23 19/01/23 28/10/22 29/07/22 -
Price 0.055 0.09 0.07 0.06 0.07 0.05 0.045 -
P/RPS 2.67 5.87 4.63 3.91 5.79 6.38 4.51 -29.47%
P/EPS -12.16 -9.84 -17.50 -10.68 -8.13 -8.30 -6.88 46.13%
EY -8.22 -10.16 -5.71 -9.37 -12.30 -12.04 -14.53 -31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 4.23 2.98 2.59 3.06 2.07 1.76 29.34%

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