[KEYASIC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -158.73%
YoY- -353.84%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,396 9,243 2,720 17,046 11,299 7,064 4,675 91.45%
PBT -11,911 -8,071 -4,896 -34,251 -13,182 -9,333 -4,748 84.52%
Tax 0 0 0 0 -56 -39 -21 -
NP -11,911 -8,071 -4,896 -34,251 -13,238 -9,372 -4,769 83.98%
-
NP to SH -11,911 -8,071 -4,896 -34,251 -13,238 -9,372 -4,769 83.98%
-
Tax Rate - - - - - - - -
Total Cost 24,307 17,314 7,616 51,297 24,537 16,436 9,444 87.70%
-
Net Worth 20,924 24,612 28,011 33,080 54,155 57,914 63,047 -52.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 20,924 24,612 28,011 33,080 54,155 57,914 63,047 -52.03%
NOSH 804,797 799,108 802,622 802,929 802,303 801,025 808,305 -0.28%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -96.09% -87.32% -180.00% -200.93% -117.16% -132.67% -102.01% -
ROE -56.92% -32.79% -17.48% -103.54% -24.44% -16.18% -7.56% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.54 1.16 0.34 2.12 1.41 0.88 0.58 91.63%
EPS -1.48 -1.01 -0.61 -4.27 -1.65 -1.17 -0.59 84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0308 0.0349 0.0412 0.0675 0.0723 0.078 -51.89%
Adjusted Per Share Value based on latest NOSH - 803,346
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.89 0.66 0.19 1.22 0.81 0.50 0.33 93.63%
EPS -0.85 -0.58 -0.35 -2.45 -0.95 -0.67 -0.34 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0176 0.02 0.0236 0.0387 0.0414 0.045 -52.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.185 0.08 0.07 0.055 0.11 0.10 0.10 -
P/RPS 12.01 6.92 20.66 2.59 7.81 11.34 17.29 -21.54%
P/EPS -12.50 -7.92 -11.48 -1.29 -6.67 -8.55 -16.95 -18.35%
EY -8.00 -12.63 -8.71 -77.56 -15.00 -11.70 -5.90 22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.12 2.60 2.01 1.33 1.63 1.38 1.28 213.61%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 23/05/14 -
Price 0.195 0.08 0.07 0.095 0.075 0.14 0.09 -
P/RPS 12.66 6.92 20.66 4.47 5.33 15.88 15.56 -12.83%
P/EPS -13.18 -7.92 -11.48 -2.23 -4.55 -11.97 -15.25 -9.25%
EY -7.59 -12.63 -8.71 -44.90 -22.00 -8.36 -6.56 10.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 2.60 2.01 2.31 1.11 1.94 1.15 248.66%

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