[KEYASIC] QoQ TTM Result on 29-Feb-2020 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ- -16.59%
YoY- -456.74%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 13,990 12,590 11,324 12,512 15,170 19,185 24,009 -30.16%
PBT -19,219 -18,301 -18,655 -7,478 -6,299 -4,032 -1,232 521.21%
Tax 793 793 796 -809 -809 -809 -809 -
NP -18,426 -17,508 -17,859 -8,287 -7,108 -4,841 -2,041 331.83%
-
NP to SH -18,426 -17,508 -17,859 -8,287 -7,108 -4,841 -2,041 331.83%
-
Tax Rate - - - - - - - -
Total Cost 32,416 30,098 29,183 20,799 22,278 24,026 26,050 15.64%
-
Net Worth 26,391 25,638 20,317 25,095 27,186 29,182 31,844 -11.73%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 26,391 25,638 20,317 25,095 27,186 29,182 31,844 -11.73%
NOSH 1,172,961 1,160,101 1,058,219 950,569 950,569 950,569 950,569 15.00%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin -131.71% -139.06% -157.71% -66.23% -46.86% -25.23% -8.50% -
ROE -69.82% -68.29% -87.90% -33.02% -26.15% -16.59% -6.41% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 1.19 1.09 1.07 1.32 1.60 2.02 2.53 -39.43%
EPS -1.57 -1.51 -1.69 -0.87 -0.75 -0.51 -0.21 280.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0221 0.0192 0.0264 0.0286 0.0307 0.0335 -23.25%
Adjusted Per Share Value based on latest NOSH - 950,569
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 1.00 0.90 0.81 0.89 1.08 1.37 1.72 -30.27%
EPS -1.32 -1.25 -1.28 -0.59 -0.51 -0.35 -0.15 324.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0183 0.0145 0.0179 0.0194 0.0208 0.0227 -11.46%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.075 0.095 0.10 0.04 0.055 0.08 0.095 -
P/RPS 6.29 8.75 9.34 3.04 3.45 3.96 3.76 40.78%
P/EPS -4.77 -6.29 -5.93 -4.59 -7.36 -15.71 -44.25 -77.25%
EY -20.95 -15.89 -16.88 -21.79 -13.60 -6.37 -2.26 339.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.30 5.21 1.52 1.92 2.61 2.84 11.16%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 29/01/21 26/10/20 30/07/20 19/06/20 22/01/20 23/10/19 31/07/19 -
Price 0.095 0.08 0.10 0.095 0.05 0.07 0.095 -
P/RPS 7.97 7.37 9.34 7.22 3.13 3.47 3.76 64.78%
P/EPS -6.05 -5.30 -5.93 -10.90 -6.69 -13.75 -44.25 -73.36%
EY -16.54 -18.86 -16.88 -9.18 -14.96 -7.28 -2.26 275.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.22 3.62 5.21 3.60 1.75 2.28 2.84 30.12%

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