[KEYASIC] QoQ Annualized Quarter Result on 31-Aug-2018 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
26-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 45.12%
YoY- 232.23%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 24,009 26,185 29,182 31,792 29,431 27,260 27,724 -9.15%
PBT -1,232 1,022 3,242 5,236 3,609 2,736 2,060 -
Tax -809 0 0 0 -1 0 0 -
NP -2,041 1,022 3,242 5,236 3,608 2,736 2,060 -
-
NP to SH -2,041 1,022 3,242 5,236 3,608 2,736 2,060 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% -
Total Cost 26,050 25,162 25,940 26,556 25,823 24,524 25,664 1.00%
-
Net Worth 31,844 33,269 35,266 30,546 25,826 24,627 23,556 22.28%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 31,844 33,269 35,266 30,546 25,826 24,627 23,556 22.28%
NOSH 950,569 950,569 950,569 930,569 890,569 890,569 890,569 4.44%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin -8.50% 3.91% 11.11% 16.47% 12.26% 10.04% 7.43% -
ROE -6.41% 3.07% 9.19% 17.14% 13.97% 11.11% 8.74% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 2.53 2.75 3.07 3.57 3.30 3.06 3.11 -12.86%
EPS -0.21 0.11 0.34 0.60 0.41 0.31 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.035 0.0371 0.0343 0.029 0.0276 0.0264 17.22%
Adjusted Per Share Value based on latest NOSH - 930,569
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 1.72 1.87 2.08 2.27 2.10 1.95 1.98 -8.96%
EPS -0.15 0.07 0.23 0.37 0.26 0.20 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0238 0.0252 0.0218 0.0184 0.0176 0.0168 22.24%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.095 0.105 0.115 0.20 0.135 0.18 0.19 -
P/RPS 3.76 3.81 3.75 5.60 4.09 5.89 6.12 -27.75%
P/EPS -44.25 97.60 33.72 34.02 33.32 58.70 82.30 -
EY -2.26 1.02 2.97 2.94 3.00 1.70 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 3.00 3.10 5.83 4.66 6.52 7.20 -46.24%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 29/04/19 29/01/19 26/10/18 26/07/18 27/04/18 23/01/18 -
Price 0.095 0.12 0.11 0.11 0.195 0.145 0.235 -
P/RPS 3.76 4.36 3.58 3.08 5.90 4.75 7.56 -37.25%
P/EPS -44.25 111.54 32.25 18.71 48.13 47.29 101.79 -
EY -2.26 0.90 3.10 5.34 2.08 2.11 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 3.43 2.96 3.21 6.72 5.25 8.90 -53.33%

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