[KEYASIC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 65,678 37,780 94,832 113,222 114,290 103,380 56,319 10.80%
PBT 14,618 9,200 20,500 26,437 26,528 25,988 19,260 -16.80%
Tax -492 -736 -785 -684 -628 -576 -169 104.01%
NP 14,126 8,464 19,715 25,753 25,900 25,412 19,091 -18.20%
-
NP to SH 14,126 8,464 19,715 25,753 25,900 25,412 19,091 -18.20%
-
Tax Rate 3.37% 8.00% 3.83% 2.59% 2.37% 2.22% 0.88% -
Total Cost 51,552 29,316 75,117 87,469 88,390 77,968 37,228 24.26%
-
Net Worth 177,859 175,383 168,754 167,449 159,534 146,492 48,297 138.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,859 175,383 168,754 167,449 159,534 146,492 48,297 138.66%
NOSH 802,613 813,846 793,020 788,367 780,120 747,411 380,298 64.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.51% 22.40% 20.79% 22.75% 22.66% 24.58% 33.90% -
ROE 7.94% 4.83% 11.68% 15.38% 16.23% 17.35% 39.53% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.18 4.64 11.96 14.36 14.65 13.83 14.81 -32.70%
EPS 1.76 1.04 2.49 3.27 3.32 3.40 5.02 -50.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2216 0.2155 0.2128 0.2124 0.2045 0.196 0.127 44.98%
Adjusted Per Share Value based on latest NOSH - 805,696
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.69 2.70 6.77 8.09 8.16 7.39 4.02 10.83%
EPS 1.01 0.60 1.41 1.84 1.85 1.82 1.36 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1253 0.1206 0.1196 0.114 0.1046 0.0345 138.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 - -
Price 0.60 0.38 0.30 0.53 0.43 0.40 0.00 -
P/RPS 7.33 8.19 2.51 3.69 2.94 2.89 0.00 -
P/EPS 34.09 36.54 12.07 16.22 12.95 11.76 0.00 -
EY 2.93 2.74 8.29 6.16 7.72 8.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.76 1.41 2.50 2.10 2.04 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 21/01/09 24/11/08 21/08/08 08/05/08 16/01/08 -
Price 0.56 0.65 0.35 0.48 0.59 0.31 0.00 -
P/RPS 6.84 14.00 2.93 3.34 4.03 2.24 0.00 -
P/EPS 31.82 62.50 14.08 14.69 17.77 9.12 0.00 -
EY 3.14 1.60 7.10 6.81 5.63 10.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.02 1.64 2.26 2.89 1.58 0.00 -

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