[KEYASIC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.38%
YoY- -0.09%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,964 14,831 16,786 20,504 34,040 38,567 40,195 -39.47%
PBT -31,833 -33,241 -33,093 -13,875 -10,536 -8,370 -7,089 172.93%
Tax -27 -46 -67 -80 -86 -88 -99 -58.04%
NP -31,860 -33,287 -33,160 -13,955 -10,622 -8,458 -7,188 170.56%
-
NP to SH -31,860 -33,287 -33,160 -13,955 -10,622 -8,458 -7,188 170.56%
-
Tax Rate - - - - - - - -
Total Cost 50,824 48,118 49,946 34,459 44,662 47,025 47,383 4.79%
-
Net Worth 24,447 28,011 34,222 54,365 58,372 63,047 67,412 -49.24%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 24,447 28,011 34,222 54,365 58,372 63,047 67,412 -49.24%
NOSH 793,749 802,622 803,346 805,416 807,368 808,305 797,777 -0.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -168.00% -224.44% -197.55% -68.06% -31.20% -21.93% -17.88% -
ROE -130.32% -118.83% -96.90% -25.67% -18.20% -13.42% -10.66% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.39 1.85 2.09 2.55 4.22 4.77 5.04 -39.27%
EPS -4.01 -4.15 -4.13 -1.73 -1.32 -1.05 -0.90 171.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0349 0.0426 0.0675 0.0723 0.078 0.0845 -49.06%
Adjusted Per Share Value based on latest NOSH - 805,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.35 1.06 1.20 1.46 2.43 2.76 2.87 -39.60%
EPS -2.28 -2.38 -2.37 -1.00 -0.76 -0.60 -0.51 172.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.02 0.0244 0.0388 0.0417 0.045 0.0482 -49.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.08 0.07 0.055 0.11 0.10 0.10 0.14 -
P/RPS 3.35 3.79 2.63 4.32 2.37 2.10 2.78 13.27%
P/EPS -1.99 -1.69 -1.33 -6.35 -7.60 -9.56 -15.54 -74.68%
EY -50.17 -59.25 -75.05 -15.75 -13.16 -10.46 -6.44 294.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.01 1.29 1.63 1.38 1.28 1.66 34.97%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 23/05/14 25/02/14 -
Price 0.08 0.07 0.095 0.075 0.14 0.09 0.12 -
P/RPS 3.35 3.79 4.55 2.95 3.32 1.89 2.38 25.67%
P/EPS -1.99 -1.69 -2.30 -4.33 -10.64 -8.60 -13.32 -71.94%
EY -50.17 -59.25 -43.45 -23.10 -9.40 -11.63 -7.51 255.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.01 2.23 1.11 1.94 1.15 1.42 49.83%

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