[KEYASIC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -245.34%
YoY- -287.81%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,715 25,404 26,724 29,088 73,861 72,260 65,678 -49.19%
PBT -49,138 -34,950 -18,608 -15,724 11,646 16,624 14,618 -
Tax 371 -133 -174 -172 -709 -365 -492 -
NP -48,767 -35,084 -18,782 -15,896 10,937 16,258 14,126 -
-
NP to SH -48,767 -35,084 -18,782 -15,896 10,937 16,258 14,126 -
-
Tax Rate - - - - 6.09% 2.20% 3.37% -
Total Cost 72,482 60,488 45,506 44,984 62,924 56,001 51,552 25.42%
-
Net Worth 132,818 156,471 171,044 178,343 182,149 184,121 177,859 -17.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 132,818 156,471 171,044 178,343 182,149 184,121 177,859 -17.64%
NOSH 807,900 815,382 802,649 811,020 804,191 807,549 802,613 0.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -205.64% -138.10% -70.28% -54.65% 14.81% 22.50% 21.51% -
ROE -36.72% -22.42% -10.98% -8.91% 6.00% 8.83% 7.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.94 3.12 3.33 3.59 9.18 8.95 8.18 -49.35%
EPS -6.06 -4.36 -2.34 -1.96 1.36 2.01 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1919 0.2131 0.2199 0.2265 0.228 0.2216 -18.00%
Adjusted Per Share Value based on latest NOSH - 811,020
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.69 1.81 1.91 2.08 5.28 5.16 4.69 -49.26%
EPS -3.48 -2.51 -1.34 -1.14 0.78 1.16 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.1118 0.1222 0.1274 0.1301 0.1315 0.1271 -17.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.16 0.33 0.31 0.45 0.52 0.60 -
P/RPS 4.77 5.14 9.91 8.64 4.90 5.81 7.33 -24.84%
P/EPS -2.32 -3.72 -14.10 -15.82 33.09 25.83 34.09 -
EY -43.12 -26.89 -7.09 -6.32 3.02 3.87 2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.55 1.41 1.99 2.28 2.71 -53.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 25/08/10 20/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.15 0.14 0.22 0.33 0.38 0.41 0.56 -
P/RPS 5.11 4.49 6.61 9.20 4.14 4.58 6.84 -17.62%
P/EPS -2.48 -3.25 -9.40 -16.84 27.94 20.36 31.82 -
EY -40.24 -30.73 -10.64 -5.94 3.58 4.91 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 1.03 1.50 1.68 1.80 2.53 -49.32%

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