[KEYASIC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 27.35%
YoY- 45.0%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,260 0 15,065 41,321 17,232 19,150 25,404 0.95%
PBT 2,736 0 -17,576 -8,524 -15,566 -25,449 -34,950 -
Tax 0 0 -74 -102 -117 -96 -133 -
NP 2,736 0 -17,650 -8,626 -15,684 -25,545 -35,084 -
-
NP to SH 2,736 0 -17,650 -8,626 -15,684 -25,545 -35,084 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 24,524 0 32,715 49,947 32,916 44,695 60,488 -11.45%
-
Net Worth 24,627 0 54,155 68,374 81,860 112,780 156,471 -22.05%
Dividend
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 24,627 0 54,155 68,374 81,860 112,780 156,471 -22.05%
NOSH 890,569 831,699 802,302 798,765 800,204 804,999 815,382 1.19%
Ratio Analysis
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.04% 0.00% -117.16% -20.88% -91.02% -133.39% -138.10% -
ROE 11.11% 0.00% -32.59% -12.62% -19.16% -22.65% -22.42% -
Per Share
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.06 0.00 1.88 5.17 2.15 2.38 3.12 -0.26%
EPS 0.31 0.00 -2.20 -1.08 -1.96 -3.17 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.00 0.0675 0.0856 0.1023 0.1401 0.1919 -23.00%
Adjusted Per Share Value based on latest NOSH - 761,428
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.95 0.00 1.08 2.95 1.23 1.37 1.81 1.00%
EPS 0.20 0.00 -1.26 -0.62 -1.12 -1.82 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.00 0.0387 0.0488 0.0585 0.0806 0.1118 -22.05%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/18 28/02/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.18 0.085 0.11 0.095 0.12 0.135 0.16 -
P/RPS 5.89 0.00 5.86 1.84 5.57 5.67 5.14 1.85%
P/EPS 58.70 0.00 -5.00 -8.80 -6.12 -4.25 -3.72 -
EY 1.70 0.00 -20.00 -11.37 -16.33 -23.51 -26.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.52 0.00 1.63 1.11 1.17 0.96 0.83 32.02%
Price Multiplier on Announcement Date
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/04/18 - 28/11/14 25/11/13 22/11/12 24/11/11 29/11/10 -
Price 0.145 0.00 0.075 0.095 0.17 0.15 0.14 -
P/RPS 4.75 0.00 3.99 1.84 7.89 6.31 4.49 0.76%
P/EPS 47.29 0.00 -3.41 -8.80 -8.67 -4.73 -3.25 -
EY 2.11 0.00 -29.33 -11.37 -11.53 -21.16 -30.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 0.00 1.11 1.11 1.66 1.07 0.73 30.46%

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