[KEYASIC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.38%
YoY- -293.56%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,293 17,882 18,964 14,831 16,786 20,504 34,040 -31.44%
PBT -13,919 -31,824 -31,833 -33,241 -33,093 -13,875 -10,536 20.33%
Tax 0 -10 -27 -46 -67 -80 -86 -
NP -13,919 -31,834 -31,860 -33,287 -33,160 -13,955 -10,622 19.68%
-
NP to SH -13,919 -31,834 -31,860 -33,287 -33,160 -13,955 -10,622 19.68%
-
Tax Rate - - - - - - - -
Total Cost 33,212 49,716 50,824 48,118 49,946 34,459 44,662 -17.87%
-
Net Worth 24,012 20,800 24,447 28,011 34,222 54,365 58,372 -44.59%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,012 20,800 24,447 28,011 34,222 54,365 58,372 -44.59%
NOSH 836,666 800,000 793,749 802,622 803,346 805,416 807,368 2.39%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -72.15% -178.02% -168.00% -224.44% -197.55% -68.06% -31.20% -
ROE -57.97% -153.05% -130.32% -118.83% -96.90% -25.67% -18.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.31 2.24 2.39 1.85 2.09 2.55 4.22 -33.01%
EPS -1.66 -3.98 -4.01 -4.15 -4.13 -1.73 -1.32 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.026 0.0308 0.0349 0.0426 0.0675 0.0723 -45.89%
Adjusted Per Share Value based on latest NOSH - 802,622
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.38 1.28 1.35 1.06 1.20 1.46 2.43 -31.35%
EPS -0.99 -2.27 -2.28 -2.38 -2.37 -1.00 -0.76 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0172 0.0149 0.0175 0.02 0.0244 0.0388 0.0417 -44.49%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.14 0.185 0.08 0.07 0.055 0.11 0.10 -
P/RPS 6.07 8.28 3.35 3.79 2.63 4.32 2.37 86.87%
P/EPS -8.42 -4.65 -1.99 -1.69 -1.33 -6.35 -7.60 7.04%
EY -11.88 -21.51 -50.17 -59.25 -75.05 -15.75 -13.16 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 7.12 2.60 2.01 1.29 1.63 1.38 131.57%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 -
Price 0.17 0.195 0.08 0.07 0.095 0.075 0.14 -
P/RPS 7.37 8.72 3.35 3.79 4.55 2.95 3.32 69.92%
P/EPS -10.22 -4.90 -1.99 -1.69 -2.30 -4.33 -10.64 -2.64%
EY -9.79 -20.41 -50.17 -59.25 -43.45 -23.10 -9.40 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 7.50 2.60 2.01 2.23 1.11 1.94 109.95%

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