[KEYASIC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.83%
YoY- -104.61%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 22,183 10,880 17,046 15,065 14,128 18,700 41,095 -33.77%
PBT -19,370 -19,584 -34,251 -17,576 -18,666 -18,992 -7,302 91.97%
Tax 0 0 0 -74 -78 -84 -245 -
NP -19,370 -19,584 -34,251 -17,650 -18,744 -19,076 -7,547 87.78%
-
NP to SH -19,370 -19,584 -34,251 -17,650 -18,744 -19,076 -7,547 87.78%
-
Tax Rate - - - - - - - -
Total Cost 41,553 30,464 51,297 32,715 32,872 37,776 48,642 -9.99%
-
Net Worth 24,612 28,011 33,080 54,155 57,914 63,047 67,097 -48.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 24,612 28,011 33,080 54,155 57,914 63,047 67,097 -48.85%
NOSH 799,108 802,622 802,929 802,302 801,025 808,305 798,777 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -87.32% -180.00% -200.93% -117.16% -132.67% -102.01% -18.36% -
ROE -78.70% -69.91% -103.54% -32.59% -32.37% -30.26% -11.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.78 1.36 2.12 1.88 1.76 2.31 5.14 -33.69%
EPS -2.42 -2.44 -4.27 -2.20 -2.34 -2.36 -0.94 88.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0349 0.0412 0.0675 0.0723 0.078 0.084 -48.86%
Adjusted Per Share Value based on latest NOSH - 805,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.58 0.78 1.22 1.08 1.01 1.34 2.94 -33.97%
EPS -1.38 -1.40 -2.45 -1.26 -1.34 -1.36 -0.54 87.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.02 0.0236 0.0387 0.0414 0.045 0.0479 -48.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.08 0.07 0.055 0.11 0.10 0.10 0.14 -
P/RPS 2.88 5.16 2.59 5.86 5.67 4.32 2.72 3.89%
P/EPS -3.30 -2.87 -1.29 -5.00 -4.27 -4.24 -14.82 -63.36%
EY -30.30 -34.86 -77.56 -20.00 -23.40 -23.60 -6.75 172.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.01 1.33 1.63 1.38 1.28 1.67 34.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 23/05/14 25/02/14 -
Price 0.08 0.07 0.095 0.075 0.14 0.09 0.12 -
P/RPS 2.88 5.16 4.47 3.99 7.94 3.89 2.33 15.21%
P/EPS -3.30 -2.87 -2.23 -3.41 -5.98 -3.81 -12.70 -59.38%
EY -30.30 -34.86 -44.90 -29.33 -16.71 -26.22 -7.87 146.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.01 2.31 1.11 1.94 1.15 1.43 49.13%

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