[KEYASIC] QoQ TTM Result on 30-Nov-2023 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
30-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
30-Nov-2023 [#2]
Profit Trend
QoQ- 57.92%
YoY- 77.99%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 21,342 22,903 24,462 26,982 23,493 20,823 19,614 5.76%
PBT -8,870 -10,777 -5,512 -2,787 -6,637 -5,502 -11,183 -14.25%
Tax 4 4 -10 -10 -10 -10 25 -70.36%
NP -8,866 -10,773 -5,522 -2,797 -6,647 -5,512 -11,158 -14.15%
-
NP to SH -8,866 -10,773 -5,522 -2,797 -6,647 -5,512 -11,158 -14.15%
-
Tax Rate - - - - - - - -
Total Cost 30,208 33,676 29,984 29,779 30,140 26,335 30,772 -1.22%
-
Net Worth 22,368 23,767 27,262 29,638 29,681 28,278 32,329 -21.68%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 22,368 23,767 27,262 29,638 29,681 28,278 32,329 -21.68%
NOSH 1,398,061 1,398,061 1,398,061 1,398,061 1,203,333 1,203,333 1,393,511 0.21%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin -41.54% -47.04% -22.57% -10.37% -28.29% -26.47% -56.89% -
ROE -39.64% -45.33% -20.26% -9.44% -22.39% -19.49% -34.51% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 1.53 1.64 1.75 1.93 1.69 1.73 1.41 5.57%
EPS -0.63 -0.77 -0.39 -0.20 -0.48 -0.46 -0.80 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.017 0.0195 0.0212 0.0213 0.0235 0.0232 -21.85%
Adjusted Per Share Value based on latest NOSH - 1,398,061
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 1.52 1.64 1.75 1.93 1.68 1.49 1.40 5.60%
EPS -0.63 -0.77 -0.39 -0.20 -0.47 -0.39 -0.80 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.017 0.0195 0.0212 0.0212 0.0202 0.0231 -21.62%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.045 0.045 0.05 0.065 0.09 0.065 0.065 -
P/RPS 2.95 2.75 2.86 3.37 5.34 3.76 4.62 -25.74%
P/EPS -7.10 -5.84 -12.66 -32.49 -18.87 -14.19 -8.12 -8.52%
EY -14.09 -17.12 -7.90 -3.08 -5.30 -7.05 -12.32 9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.65 2.56 3.07 4.23 2.77 2.80 0.23%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 29/10/24 30/07/24 24/04/24 30/01/24 27/10/23 27/07/23 27/04/23 -
Price 0.045 0.05 0.05 0.055 0.09 0.07 0.06 -
P/RPS 2.95 3.05 2.86 2.85 5.34 4.05 4.26 -21.64%
P/EPS -7.10 -6.49 -12.66 -27.49 -18.87 -15.28 -7.49 -3.48%
EY -14.09 -15.41 -7.90 -3.64 -5.30 -6.54 -13.35 3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.94 2.56 2.59 4.23 2.98 2.59 5.55%

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