[KEYASIC] QoQ TTM Result on 31-Aug-2022 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -17.28%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 20,823 19,614 14,409 12,094 13,587 12,505 12,888 37.73%
PBT -5,502 -11,183 -12,730 -10,478 -8,938 -5,754 -6,004 -5.65%
Tax -10 25 25 25 25 -19 -19 -34.83%
NP -5,512 -11,158 -12,705 -10,453 -8,913 -5,773 -6,023 -5.74%
-
NP to SH -5,512 -11,158 -12,705 -10,453 -8,913 -5,773 -6,023 -5.74%
-
Tax Rate - - - - - - - -
Total Cost 26,335 30,772 27,114 22,547 22,500 18,278 18,911 24.72%
-
Net Worth 28,278 32,329 31,256 32,850 34,895 39,802 41,396 -22.45%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 28,278 32,329 31,256 32,850 34,895 39,802 41,396 -22.45%
NOSH 1,203,333 1,393,511 1,364,911 1,363,111 1,363,111 1,363,111 1,335,361 -6.71%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin -26.47% -56.89% -88.17% -86.43% -65.60% -46.17% -46.73% -
ROE -19.49% -34.51% -40.65% -31.82% -25.54% -14.50% -14.55% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 1.73 1.41 1.06 0.89 1.00 0.92 0.97 47.11%
EPS -0.46 -0.80 -0.93 -0.77 -0.65 -0.42 -0.45 1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0232 0.0229 0.0241 0.0256 0.0292 0.031 -16.87%
Adjusted Per Share Value based on latest NOSH - 1,363,111
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 1.49 1.40 1.03 0.86 0.97 0.89 0.92 37.95%
EPS -0.39 -0.80 -0.91 -0.75 -0.64 -0.41 -0.43 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0231 0.0223 0.0235 0.0249 0.0284 0.0296 -22.50%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.065 0.065 0.045 0.04 0.05 0.065 0.085 -
P/RPS 3.76 4.62 4.26 4.51 5.02 7.09 8.81 -43.34%
P/EPS -14.19 -8.12 -4.83 -5.22 -7.65 -15.35 -18.85 -17.26%
EY -7.05 -12.32 -20.69 -19.17 -13.08 -6.52 -5.31 20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.80 1.97 1.66 1.95 2.23 2.74 0.72%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 27/07/23 27/04/23 19/01/23 28/10/22 29/07/22 27/04/22 27/01/22 -
Price 0.07 0.06 0.07 0.05 0.045 0.06 0.085 -
P/RPS 4.05 4.26 6.63 5.64 4.51 6.54 8.81 -40.46%
P/EPS -15.28 -7.49 -7.52 -6.52 -6.88 -14.17 -18.85 -13.07%
EY -6.54 -13.35 -13.30 -15.34 -14.53 -7.06 -5.31 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.59 3.06 2.07 1.76 2.05 2.74 5.76%

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