[KEYASIC] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -137.62%
YoY- -361.32%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 17,882 18,964 14,831 16,786 20,504 34,040 38,567 -40.06%
PBT -31,824 -31,833 -33,241 -33,093 -13,875 -10,536 -8,370 143.40%
Tax -10 -27 -46 -67 -80 -86 -88 -76.50%
NP -31,834 -31,860 -33,287 -33,160 -13,955 -10,622 -8,458 141.76%
-
NP to SH -31,834 -31,860 -33,287 -33,160 -13,955 -10,622 -8,458 141.76%
-
Tax Rate - - - - - - - -
Total Cost 49,716 50,824 48,118 49,946 34,459 44,662 47,025 3.77%
-
Net Worth 20,800 24,447 28,011 34,222 54,365 58,372 63,047 -52.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 20,800 24,447 28,011 34,222 54,365 58,372 63,047 -52.22%
NOSH 800,000 793,749 802,622 803,346 805,416 807,368 808,305 -0.68%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -178.02% -168.00% -224.44% -197.55% -68.06% -31.20% -21.93% -
ROE -153.05% -130.32% -118.83% -96.90% -25.67% -18.20% -13.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.24 2.39 1.85 2.09 2.55 4.22 4.77 -39.55%
EPS -3.98 -4.01 -4.15 -4.13 -1.73 -1.32 -1.05 142.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0308 0.0349 0.0426 0.0675 0.0723 0.078 -51.89%
Adjusted Per Share Value based on latest NOSH - 803,346
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.28 1.35 1.06 1.20 1.46 2.43 2.76 -40.05%
EPS -2.27 -2.28 -2.38 -2.37 -1.00 -0.76 -0.60 142.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0175 0.02 0.0244 0.0388 0.0417 0.045 -52.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.185 0.08 0.07 0.055 0.11 0.10 0.10 -
P/RPS 8.28 3.35 3.79 2.63 4.32 2.37 2.10 149.37%
P/EPS -4.65 -1.99 -1.69 -1.33 -6.35 -7.60 -9.56 -38.12%
EY -21.51 -50.17 -59.25 -75.05 -15.75 -13.16 -10.46 61.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.12 2.60 2.01 1.29 1.63 1.38 1.28 213.61%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 23/05/14 -
Price 0.195 0.08 0.07 0.095 0.075 0.14 0.09 -
P/RPS 8.72 3.35 3.79 4.55 2.95 3.32 1.89 176.88%
P/EPS -4.90 -1.99 -1.69 -2.30 -4.33 -10.64 -8.60 -31.24%
EY -20.41 -50.17 -59.25 -43.45 -23.10 -9.40 -11.63 45.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 2.60 2.01 2.23 1.11 1.94 1.15 248.66%

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