[KEYASIC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.52%
YoY- 60.43%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 15,065 14,128 18,700 41,095 41,321 26,440 25,212 -29.03%
PBT -17,576 -18,666 -18,992 -7,302 -8,524 -11,768 -13,868 17.09%
Tax -74 -78 -84 -245 -102 -106 -128 -30.57%
NP -17,650 -18,744 -19,076 -7,547 -8,626 -11,874 -13,996 16.70%
-
NP to SH -17,650 -18,744 -19,076 -7,547 -8,626 -11,874 -13,996 16.70%
-
Tax Rate - - - - - - - -
Total Cost 32,715 32,872 37,776 48,642 49,947 38,314 39,208 -11.36%
-
Net Worth 54,155 57,914 63,047 67,097 68,374 69,077 72,421 -17.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 54,155 57,914 63,047 67,097 68,374 69,077 72,421 -17.60%
NOSH 802,302 801,025 808,305 798,777 798,765 802,297 813,720 -0.93%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -117.16% -132.67% -102.01% -18.36% -20.88% -44.91% -55.51% -
ROE -32.59% -32.37% -30.26% -11.25% -12.62% -17.19% -19.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.88 1.76 2.31 5.14 5.17 3.30 3.10 -28.33%
EPS -2.20 -2.34 -2.36 -0.94 -1.08 -1.48 -1.72 17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0723 0.078 0.084 0.0856 0.0861 0.089 -16.82%
Adjusted Per Share Value based on latest NOSH - 797,777
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.08 1.01 1.34 2.94 2.95 1.89 1.80 -28.84%
EPS -1.26 -1.34 -1.36 -0.54 -0.62 -0.85 -1.00 16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0414 0.045 0.0479 0.0488 0.0493 0.0517 -17.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.11 0.10 0.10 0.14 0.095 0.095 0.125 -
P/RPS 5.86 5.67 4.32 2.72 1.84 2.88 4.03 28.32%
P/EPS -5.00 -4.27 -4.24 -14.82 -8.80 -6.42 -7.27 -22.06%
EY -20.00 -23.40 -23.60 -6.75 -11.37 -15.58 -13.76 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.38 1.28 1.67 1.11 1.10 1.40 10.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 23/05/14 25/02/14 25/11/13 29/08/13 13/05/13 -
Price 0.075 0.14 0.09 0.12 0.095 0.10 0.10 -
P/RPS 3.99 7.94 3.89 2.33 1.84 3.03 3.23 15.11%
P/EPS -3.41 -5.98 -3.81 -12.70 -8.80 -6.76 -5.81 -29.87%
EY -29.33 -16.71 -26.22 -7.87 -11.37 -14.80 -17.20 42.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.94 1.15 1.43 1.11 1.16 1.12 -0.59%

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