[KEYASIC] QoQ TTM Result on 30-Nov-2018 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- -7.19%
YoY- 405.98%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 19,185 24,009 28,623 30,158 30,367 29,423 22,960 -11.25%
PBT -4,032 -1,232 2,324 4,199 4,524 3,609 603 -
Tax -809 -809 -1 -1 -1 -1 0 -
NP -4,841 -2,041 2,323 4,198 4,523 3,608 603 -
-
NP to SH -4,841 -2,041 2,323 4,198 4,523 3,608 603 -
-
Tax Rate - - 0.04% 0.02% 0.02% 0.03% 0.00% -
Total Cost 24,026 26,050 26,300 25,960 25,844 25,815 22,357 4.90%
-
Net Worth 29,182 31,844 33,269 35,266 30,546 25,826 24,627 11.94%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 29,182 31,844 33,269 35,266 30,546 25,826 24,627 11.94%
NOSH 950,569 950,569 950,569 950,569 930,569 890,569 890,569 4.43%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin -25.23% -8.50% 8.12% 13.92% 14.89% 12.26% 2.63% -
ROE -16.59% -6.41% 6.98% 11.90% 14.81% 13.97% 2.45% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 2.02 2.53 3.01 3.17 3.41 3.30 2.57 -14.79%
EPS -0.51 -0.21 0.24 0.44 0.51 0.41 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0335 0.035 0.0371 0.0343 0.029 0.0276 7.33%
Adjusted Per Share Value based on latest NOSH - 950,569
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 1.37 1.72 2.04 2.15 2.17 2.10 1.64 -11.27%
EPS -0.35 -0.15 0.17 0.30 0.32 0.26 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0227 0.0238 0.0252 0.0218 0.0184 0.0176 11.74%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.08 0.095 0.105 0.115 0.20 0.135 0.18 -
P/RPS 3.96 3.76 3.49 3.62 5.87 4.09 7.00 -31.52%
P/EPS -15.71 -44.25 42.97 26.04 39.38 33.32 266.36 -
EY -6.37 -2.26 2.33 3.84 2.54 3.00 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.84 3.00 3.10 5.83 4.66 6.52 -45.59%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 23/10/19 31/07/19 29/04/19 29/01/19 26/10/18 26/07/18 27/04/18 -
Price 0.07 0.095 0.12 0.11 0.11 0.195 0.145 -
P/RPS 3.47 3.76 3.99 3.47 3.23 5.90 5.64 -27.59%
P/EPS -13.75 -44.25 49.10 24.91 21.66 48.13 214.57 -
EY -7.28 -2.26 2.04 4.01 4.62 2.08 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.84 3.43 2.96 3.21 6.72 5.25 -42.56%

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