[KEYASIC] QoQ TTM Result on 30-Nov-2019 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- -46.83%
YoY- -269.32%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 12,590 11,324 12,512 15,170 19,185 24,009 28,623 -42.01%
PBT -18,301 -18,655 -7,478 -6,299 -4,032 -1,232 2,324 -
Tax 793 796 -809 -809 -809 -809 -1 -
NP -17,508 -17,859 -8,287 -7,108 -4,841 -2,041 2,323 -
-
NP to SH -17,508 -17,859 -8,287 -7,108 -4,841 -2,041 2,323 -
-
Tax Rate - - - - - - 0.04% -
Total Cost 30,098 29,183 20,799 22,278 24,026 26,050 26,300 9.36%
-
Net Worth 25,638 20,317 25,095 27,186 29,182 31,844 33,269 -15.87%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 25,638 20,317 25,095 27,186 29,182 31,844 33,269 -15.87%
NOSH 1,160,101 1,058,219 950,569 950,569 950,569 950,569 950,569 14.13%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin -139.06% -157.71% -66.23% -46.86% -25.23% -8.50% 8.12% -
ROE -68.29% -87.90% -33.02% -26.15% -16.59% -6.41% 6.98% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 1.09 1.07 1.32 1.60 2.02 2.53 3.01 -49.03%
EPS -1.51 -1.69 -0.87 -0.75 -0.51 -0.21 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0192 0.0264 0.0286 0.0307 0.0335 0.035 -26.29%
Adjusted Per Share Value based on latest NOSH - 950,569
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 0.90 0.81 0.89 1.08 1.37 1.72 2.04 -41.90%
EPS -1.25 -1.28 -0.59 -0.51 -0.35 -0.15 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0145 0.0179 0.0194 0.0208 0.0227 0.0238 -16.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.095 0.10 0.04 0.055 0.08 0.095 0.105 -
P/RPS 8.75 9.34 3.04 3.45 3.96 3.76 3.49 84.03%
P/EPS -6.29 -5.93 -4.59 -7.36 -15.71 -44.25 42.97 -
EY -15.89 -16.88 -21.79 -13.60 -6.37 -2.26 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 5.21 1.52 1.92 2.61 2.84 3.00 26.98%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 26/10/20 30/07/20 19/06/20 22/01/20 23/10/19 31/07/19 29/04/19 -
Price 0.08 0.10 0.095 0.05 0.07 0.095 0.12 -
P/RPS 7.37 9.34 7.22 3.13 3.47 3.76 3.99 50.26%
P/EPS -5.30 -5.93 -10.90 -6.69 -13.75 -44.25 49.10 -
EY -18.86 -16.88 -9.18 -14.96 -7.28 -2.26 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 5.21 3.60 1.75 2.28 2.84 3.43 3.64%

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