[KEYASIC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 56.75%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,591 17,232 17,462 10,888 18,424 19,150 18,958 9.01%
PBT -19,142 -15,566 -15,148 -16,676 -38,131 -25,449 -18,650 1.74%
Tax 69 -117 -120 -124 -715 -96 -120 -
NP -19,073 -15,684 -15,268 -16,800 -38,846 -25,545 -18,770 1.06%
-
NP to SH -19,073 -15,684 -15,268 -16,800 -38,846 -25,545 -18,770 1.06%
-
Tax Rate - - - - - - - -
Total Cost 40,664 32,916 32,730 27,688 57,270 44,695 37,728 5.09%
-
Net Worth 73,885 81,860 86,465 90,057 94,275 112,780 122,325 -28.43%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 73,885 81,860 86,465 90,057 94,275 112,780 122,325 -28.43%
NOSH 804,853 800,204 803,578 807,692 805,084 804,999 802,136 0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -88.34% -91.02% -87.44% -154.30% -210.84% -133.39% -99.01% -
ROE -25.81% -19.16% -17.66% -18.65% -41.20% -22.65% -15.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.68 2.15 2.17 1.35 2.29 2.38 2.36 8.80%
EPS -2.38 -1.96 -1.90 -2.08 -4.83 -3.17 -2.34 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.1023 0.1076 0.1115 0.1171 0.1401 0.1525 -28.59%
Adjusted Per Share Value based on latest NOSH - 807,692
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.54 1.23 1.25 0.78 1.32 1.37 1.35 9.13%
EPS -1.36 -1.12 -1.09 -1.20 -2.77 -1.82 -1.34 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0585 0.0618 0.0643 0.0673 0.0806 0.0874 -28.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.11 0.12 0.14 0.14 0.13 0.135 0.12 -
P/RPS 4.10 5.57 6.44 10.39 5.68 5.67 5.08 -13.25%
P/EPS -4.64 -6.12 -7.37 -6.73 -2.69 -4.25 -5.13 -6.44%
EY -21.54 -16.33 -13.57 -14.86 -37.12 -23.51 -19.50 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.17 1.30 1.26 1.11 0.96 0.79 31.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 13/08/12 23/05/12 24/02/12 24/11/11 18/08/11 -
Price 0.105 0.17 0.12 0.12 0.13 0.15 0.16 -
P/RPS 3.91 7.89 5.52 8.90 5.68 6.31 6.77 -30.53%
P/EPS -4.43 -8.67 -6.32 -5.77 -2.69 -4.73 -6.84 -25.04%
EY -22.57 -11.53 -15.83 -17.33 -37.12 -21.16 -14.63 33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.66 1.12 1.08 1.11 1.07 1.05 5.60%

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