[KEYASIC] QoQ TTM Result on 30-Nov-2017 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
23-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 66.37%
YoY- 66.86%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Revenue 30,367 29,423 22,960 20,834 17,498 13,385 16,963 50.73%
PBT 4,524 3,609 603 -1,372 -4,080 -6,908 -7,159 -
Tax -1 -1 0 0 0 -6 -6 -71.70%
NP 4,523 3,608 603 -1,372 -4,080 -6,914 -7,165 -
-
NP to SH 4,523 3,608 603 -1,372 -4,080 -6,914 -7,165 -
-
Tax Rate 0.02% 0.03% 0.00% - - - - -
Total Cost 25,844 25,815 22,357 22,206 21,578 20,299 24,128 4.96%
-
Net Worth 30,546 25,826 24,627 23,556 22,792 16,706 17,688 46.95%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Net Worth 30,546 25,826 24,627 23,556 22,792 16,706 17,688 46.95%
NOSH 930,569 890,569 890,569 890,569 890,319 852,352 851,381 6.46%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
NP Margin 14.89% 12.26% 2.63% -6.59% -23.32% -51.65% -42.24% -
ROE 14.81% 13.97% 2.45% -5.82% -17.90% -41.39% -40.51% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
RPS 3.41 3.30 2.57 2.33 1.97 1.57 2.03 44.12%
EPS 0.51 0.41 0.07 -0.15 -0.46 -0.81 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.029 0.0276 0.0264 0.0256 0.0196 0.0212 40.35%
Adjusted Per Share Value based on latest NOSH - 890,569
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
RPS 2.17 2.10 1.64 1.49 1.25 0.96 1.21 50.92%
EPS 0.32 0.26 0.04 -0.10 -0.29 -0.49 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0184 0.0176 0.0168 0.0163 0.0119 0.0126 47.15%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 31/03/17 -
Price 0.20 0.135 0.18 0.19 0.125 0.12 0.14 -
P/RPS 5.87 4.09 7.00 8.14 6.36 7.64 6.89 -10.67%
P/EPS 39.38 33.32 266.36 -123.57 -27.28 -14.79 -16.30 -
EY 2.54 3.00 0.38 -0.81 -3.67 -6.76 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 4.66 6.52 7.20 4.88 6.12 6.60 -8.37%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Date 26/10/18 26/07/18 27/04/18 23/01/18 30/10/17 31/07/17 22/05/17 -
Price 0.11 0.195 0.145 0.235 0.26 0.17 0.125 -
P/RPS 3.23 5.90 5.64 10.06 13.23 10.83 6.15 -36.47%
P/EPS 21.66 48.13 214.57 -152.84 -56.74 -20.96 -14.56 -
EY 4.62 2.08 0.47 -0.65 -1.76 -4.77 -6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 6.72 5.25 8.90 10.16 8.67 5.90 -34.87%

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