[KEYASIC] QoQ TTM Result on 28-Feb-2021 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 1.3%
YoY- -119.46%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 12,888 13,657 13,882 14,578 13,990 12,590 11,324 8.99%
PBT -6,004 -7,305 -7,930 -18,980 -19,219 -18,301 -18,655 -53.00%
Tax -19 -19 -22 793 793 793 796 -
NP -6,023 -7,324 -7,952 -18,187 -18,426 -17,508 -17,859 -51.51%
-
NP to SH -6,023 -7,324 -7,952 -18,187 -18,426 -17,508 -17,859 -51.51%
-
Tax Rate - - - - - - - -
Total Cost 18,911 20,981 21,834 32,765 32,416 30,098 29,183 -25.09%
-
Net Worth 41,396 35,915 36,550 24,781 26,391 25,638 20,317 60.64%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 41,396 35,915 36,550 24,781 26,391 25,638 20,317 60.64%
NOSH 1,335,361 1,269,111 1,269,111 1,174,473 1,172,961 1,160,101 1,058,219 16.75%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin -46.73% -53.63% -57.28% -124.76% -131.71% -139.06% -157.71% -
ROE -14.55% -20.39% -21.76% -73.39% -69.82% -68.29% -87.90% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 0.97 1.08 1.09 1.24 1.19 1.09 1.07 -6.32%
EPS -0.45 -0.58 -0.63 -1.55 -1.57 -1.51 -1.69 -58.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0283 0.0288 0.0211 0.0225 0.0221 0.0192 37.58%
Adjusted Per Share Value based on latest NOSH - 1,174,473
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 0.92 0.98 0.99 1.04 1.00 0.90 0.81 8.85%
EPS -0.43 -0.52 -0.57 -1.30 -1.32 -1.25 -1.28 -51.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0257 0.0261 0.0177 0.0189 0.0183 0.0145 60.85%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.085 0.12 0.17 0.11 0.075 0.095 0.10 -
P/RPS 8.81 11.15 15.54 8.86 6.29 8.75 9.34 -3.81%
P/EPS -18.85 -20.79 -27.13 -7.10 -4.77 -6.29 -5.93 116.03%
EY -5.31 -4.81 -3.69 -14.08 -20.95 -15.89 -16.88 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 4.24 5.90 5.21 3.33 4.30 5.21 -34.82%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 27/01/22 29/10/21 13/08/21 28/04/21 29/01/21 26/10/20 30/07/20 -
Price 0.085 0.105 0.115 0.195 0.095 0.08 0.10 -
P/RPS 8.81 9.76 10.51 15.71 7.97 7.37 9.34 -3.81%
P/EPS -18.85 -18.19 -18.35 -12.59 -6.05 -5.30 -5.93 116.03%
EY -5.31 -5.50 -5.45 -7.94 -16.54 -18.86 -16.88 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.71 3.99 9.24 4.22 3.62 5.21 -34.82%

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