[KEYASIC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.07%
YoY- 3.27%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 54,195 32,839 9,445 94,832 84,917 57,145 25,845 63.75%
PBT 12,468 7,309 2,300 20,500 19,828 13,264 6,497 54.36%
Tax -274 -246 -184 -785 -513 -314 -144 53.49%
NP 12,194 7,063 2,116 19,715 19,315 12,950 6,353 54.38%
-
NP to SH 12,194 7,063 2,116 19,715 19,315 12,950 6,353 54.38%
-
Tax Rate 2.20% 3.37% 8.00% 3.83% 2.59% 2.37% 2.22% -
Total Cost 42,001 25,776 7,329 75,117 65,602 44,195 19,492 66.75%
-
Net Worth 184,121 177,859 175,383 168,754 167,449 159,534 146,492 16.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 184,121 177,859 175,383 168,754 167,449 159,534 146,492 16.44%
NOSH 807,549 802,613 813,846 793,020 788,367 780,120 747,411 5.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.50% 21.51% 22.40% 20.79% 22.75% 22.66% 24.58% -
ROE 6.62% 3.97% 1.21% 11.68% 11.53% 8.12% 4.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.71 4.09 1.16 11.96 10.77 7.33 3.46 55.44%
EPS 1.51 0.88 0.26 2.49 2.45 1.66 0.85 46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.2216 0.2155 0.2128 0.2124 0.2045 0.196 10.59%
Adjusted Per Share Value based on latest NOSH - 1,140,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.87 2.35 0.67 6.77 6.07 4.08 1.85 63.49%
EPS 0.87 0.50 0.15 1.41 1.38 0.93 0.45 55.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1271 0.1253 0.1206 0.1196 0.114 0.1046 16.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.60 0.38 0.30 0.53 0.43 0.40 -
P/RPS 7.75 14.66 32.74 2.51 4.92 5.87 11.57 -23.42%
P/EPS 34.44 68.18 146.15 12.07 21.63 25.90 47.06 -18.77%
EY 2.90 1.47 0.68 8.29 4.62 3.86 2.13 22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.71 1.76 1.41 2.50 2.10 2.04 7.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 26/05/09 21/01/09 24/11/08 21/08/08 08/05/08 -
Price 0.41 0.56 0.65 0.35 0.48 0.59 0.31 -
P/RPS 6.11 13.69 56.01 2.93 4.46 8.05 8.96 -22.50%
P/EPS 27.15 63.64 250.00 14.08 19.59 35.54 36.47 -17.84%
EY 3.68 1.57 0.40 7.10 5.10 2.81 2.74 21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.53 3.02 1.64 2.26 2.89 1.58 9.07%

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