[KEYASIC] QoQ TTM Result on 30-Jun-2015

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- 4.29%
YoY- -199.94%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 21,079 19,293 17,882 18,964 14,831 16,786 20,504 1.85%
PBT -11,128 -13,919 -31,824 -31,833 -33,241 -33,093 -13,875 -13.66%
Tax 0 0 -10 -27 -46 -67 -80 -
NP -11,128 -13,919 -31,834 -31,860 -33,287 -33,160 -13,955 -13.99%
-
NP to SH -11,128 -13,919 -31,834 -31,860 -33,287 -33,160 -13,955 -13.99%
-
Tax Rate - - - - - - - -
Total Cost 32,207 33,212 49,716 50,824 48,118 49,946 34,459 -4.40%
-
Net Worth 23,912 24,012 20,800 24,447 28,011 34,222 54,365 -42.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 23,912 24,012 20,800 24,447 28,011 34,222 54,365 -42.13%
NOSH 842,000 836,666 800,000 793,749 802,622 803,346 805,416 3.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -52.79% -72.15% -178.02% -168.00% -224.44% -197.55% -68.06% -
ROE -46.54% -57.97% -153.05% -130.32% -118.83% -96.90% -25.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.50 2.31 2.24 2.39 1.85 2.09 2.55 -1.31%
EPS -1.32 -1.66 -3.98 -4.01 -4.15 -4.13 -1.73 -16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0287 0.026 0.0308 0.0349 0.0426 0.0675 -43.82%
Adjusted Per Share Value based on latest NOSH - 793,749
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.51 1.38 1.28 1.35 1.06 1.20 1.46 2.26%
EPS -0.79 -0.99 -2.27 -2.28 -2.38 -2.37 -1.00 -14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0172 0.0149 0.0175 0.02 0.0244 0.0388 -42.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.20 0.14 0.185 0.08 0.07 0.055 0.11 -
P/RPS 7.99 6.07 8.28 3.35 3.79 2.63 4.32 50.61%
P/EPS -15.13 -8.42 -4.65 -1.99 -1.69 -1.33 -6.35 78.29%
EY -6.61 -11.88 -21.51 -50.17 -59.25 -75.05 -15.75 -43.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.04 4.88 7.12 2.60 2.01 1.29 1.63 164.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 -
Price 0.17 0.17 0.195 0.08 0.07 0.095 0.075 -
P/RPS 6.79 7.37 8.72 3.35 3.79 4.55 2.95 74.23%
P/EPS -12.86 -10.22 -4.90 -1.99 -1.69 -2.30 -4.33 106.48%
EY -7.77 -9.79 -20.41 -50.17 -59.25 -43.45 -23.10 -51.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.99 5.92 7.50 2.60 2.01 2.23 1.11 207.34%

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