[KEYASIC] QoQ TTM Result on 31-May-2016

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016
Profit Trend
QoQ- 28.53%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 20,394 10,606 20,656 14,556 21,079 19,293 17,882 14.00%
PBT -8,247 -3,805 -9,653 -7,953 -11,128 -13,919 -31,824 -73.98%
Tax -6 0 0 0 0 0 -10 -39.91%
NP -8,253 -3,805 -9,653 -7,953 -11,128 -13,919 -31,834 -73.97%
-
NP to SH -8,253 -3,805 -9,653 -7,953 -11,128 -13,919 -31,834 -73.97%
-
Tax Rate - - - - - - - -
Total Cost 28,647 14,411 30,309 22,509 32,207 33,212 49,716 -42.29%
-
Net Worth 19,520 0 22,354 23,323 23,912 24,012 20,800 -6.13%
Dividend
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 19,520 0 22,354 23,323 23,912 24,012 20,800 -6.13%
NOSH 841,379 849,999 849,999 842,000 842,000 836,666 800,000 5.15%
Ratio Analysis
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -40.47% -35.88% -46.73% -54.64% -52.79% -72.15% -178.02% -
ROE -42.28% 0.00% -43.18% -34.10% -46.54% -57.97% -153.05% -
Per Share
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.42 1.25 2.43 1.73 2.50 2.31 2.24 8.01%
EPS -0.98 -0.45 -1.14 -0.94 -1.32 -1.66 -3.98 -75.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.00 0.0263 0.0277 0.0284 0.0287 0.026 -10.74%
Adjusted Per Share Value based on latest NOSH - 842,000
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.46 0.76 1.48 1.04 1.51 1.38 1.28 14.02%
EPS -0.59 -0.27 -0.69 -0.57 -0.79 -0.99 -2.27 -73.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.00 0.016 0.0167 0.0171 0.0172 0.0149 -6.69%
Price Multiplier on Financial Quarter End Date
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/09/16 30/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 -
Price 0.11 0.12 0.145 0.14 0.20 0.14 0.185 -
P/RPS 4.54 9.62 5.97 8.10 7.99 6.07 8.28 -45.07%
P/EPS -11.21 -26.81 -12.77 -14.82 -15.13 -8.42 -4.65 140.49%
EY -8.92 -3.73 -7.83 -6.75 -6.61 -11.88 -21.51 -58.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 0.00 5.51 5.05 7.04 4.88 7.12 -33.35%
Price Multiplier on Announcement Date
30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/11/16 - 24/08/16 - 23/05/16 26/02/16 24/11/15 -
Price 0.095 0.00 0.13 0.00 0.17 0.17 0.195 -
P/RPS 3.92 0.00 5.35 0.00 6.79 7.37 8.72 -54.94%
P/EPS -9.69 0.00 -11.45 0.00 -12.86 -10.22 -4.90 97.38%
EY -10.33 0.00 -8.74 0.00 -7.77 -9.79 -20.41 -49.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 0.00 4.94 0.00 5.99 5.92 7.50 -45.37%

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