[KEYASIC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -57.07%
YoY- -66.69%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 73,861 72,260 65,678 37,780 94,832 113,222 114,290 -25.19%
PBT 11,646 16,624 14,618 9,200 20,500 26,437 26,528 -42.15%
Tax -709 -365 -492 -736 -785 -684 -628 8.39%
NP 10,937 16,258 14,126 8,464 19,715 25,753 25,900 -43.62%
-
NP to SH 10,937 16,258 14,126 8,464 19,715 25,753 25,900 -43.62%
-
Tax Rate 6.09% 2.20% 3.37% 8.00% 3.83% 2.59% 2.37% -
Total Cost 62,924 56,001 51,552 29,316 75,117 87,469 88,390 -20.22%
-
Net Worth 182,149 184,121 177,859 175,383 168,754 167,449 159,534 9.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 182,149 184,121 177,859 175,383 168,754 167,449 159,534 9.21%
NOSH 804,191 807,549 802,613 813,846 793,020 788,367 780,120 2.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.81% 22.50% 21.51% 22.40% 20.79% 22.75% 22.66% -
ROE 6.00% 8.83% 7.94% 4.83% 11.68% 15.38% 16.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.18 8.95 8.18 4.64 11.96 14.36 14.65 -26.71%
EPS 1.36 2.01 1.76 1.04 2.49 3.27 3.32 -44.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.228 0.2216 0.2155 0.2128 0.2124 0.2045 7.02%
Adjusted Per Share Value based on latest NOSH - 813,846
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.28 5.16 4.69 2.70 6.77 8.09 8.16 -25.13%
EPS 0.78 1.16 1.01 0.60 1.41 1.84 1.85 -43.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1315 0.1271 0.1253 0.1206 0.1196 0.114 9.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.45 0.52 0.60 0.38 0.30 0.53 0.43 -
P/RPS 4.90 5.81 7.33 8.19 2.51 3.69 2.94 40.44%
P/EPS 33.09 25.83 34.09 36.54 12.07 16.22 12.95 86.58%
EY 3.02 3.87 2.93 2.74 8.29 6.16 7.72 -46.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.28 2.71 1.76 1.41 2.50 2.10 -3.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 26/05/09 21/01/09 24/11/08 21/08/08 -
Price 0.38 0.41 0.56 0.65 0.35 0.48 0.59 -
P/RPS 4.14 4.58 6.84 14.00 2.93 3.34 4.03 1.80%
P/EPS 27.94 20.36 31.82 62.50 14.08 14.69 17.77 35.10%
EY 3.58 4.91 3.14 1.60 7.10 6.81 5.63 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.80 2.53 3.02 1.64 2.26 2.89 -30.27%

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