[KEYASIC] QoQ Cumulative 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- 89.19%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Cumulative 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 12,924 8,731 2,722 18,424 14,363 9,479 72.68%
PBT -19,142 -11,675 -7,574 -4,169 -38,131 -19,087 -9,325 61.16%
Tax 69 -88 -60 -31 -715 -72 -60 -
NP -19,073 -11,763 -7,634 -4,200 -38,846 -19,159 -9,385 60.09%
-
NP to SH -19,073 -11,763 -7,634 -4,200 -38,846 -19,159 -9,385 60.09%
-
Tax Rate - - - - - - - -
Total Cost 40,664 24,687 16,365 6,922 57,270 33,522 18,864 66.48%
-
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% -14.37% -8.83% -4.66% -41.20% -16.99% -7.67% -
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 1.62 1.09 0.34 2.29 1.78 1.18 72.35%
EPS -2.38 -1.47 -0.95 -0.52 -4.83 -2.38 -1.17 60.19%
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 0.92 0.62 0.19 1.32 1.03 0.68 72.02%
EPS -1.36 -0.84 -0.55 -0.30 -2.77 -1.37 -0.67 59.97%
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 7.43 12.89 41.54 5.68 7.57 10.15 -45.20%
P/EPS -4.64 -8.16 -14.74 -26.92 -2.69 -5.67 -10.26 -40.94%
EY -21.54 -12.25 -6.79 -3.71 -37.12 -17.63 -9.75 69.21%
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 10.53 11.04 35.61 5.68 8.41 13.54 -56.14%
P/EPS -4.43 -11.56 -12.63 -23.08 -2.69 -6.30 -13.68 -52.68%
EY -22.57 -8.65 -7.92 -4.33 -37.12 -15.87 -7.31 111.31%
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