[KEYASIC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.31%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,591 18,424 23,715 73,861 94,832 56,319 0 -
PBT -19,142 -38,131 -49,138 11,646 20,500 19,260 0 -
Tax 69 -715 371 -709 -785 -169 0 -
NP -19,073 -38,846 -48,767 10,937 19,715 19,091 0 -
-
NP to SH -19,073 -38,846 -48,767 10,937 19,715 19,091 0 -
-
Tax Rate - - - 6.09% 3.83% 0.88% - -
Total Cost 40,664 57,270 72,482 62,924 75,117 37,228 0 -
-
Net Worth 73,885 94,275 132,818 182,149 168,754 48,297 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 73,885 94,275 132,818 182,149 168,754 48,297 0 -
NOSH 804,853 805,084 807,900 804,191 793,020 380,298 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -88.34% -210.84% -205.64% 14.81% 20.79% 33.90% 0.00% -
ROE -25.81% -41.20% -36.72% 6.00% 11.68% 39.53% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.68 2.29 2.94 9.18 11.96 14.81 0.00 -
EPS -2.38 -4.83 -6.06 1.36 2.49 5.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.1171 0.1644 0.2265 0.2128 0.127 0.00 -
Adjusted Per Share Value based on latest NOSH - 806,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.54 1.32 1.69 5.28 6.77 4.02 0.00 -
EPS -1.36 -2.77 -3.48 0.78 1.41 1.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0673 0.0949 0.1301 0.1206 0.0345 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - - -
Price 0.11 0.13 0.14 0.45 0.30 0.00 0.00 -
P/RPS 4.10 5.68 4.77 4.90 2.51 0.00 0.00 -
P/EPS -4.64 -2.69 -2.32 33.09 12.07 0.00 0.00 -
EY -21.54 -37.12 -43.12 3.02 8.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 0.85 1.99 1.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 24/02/12 24/02/11 25/02/10 21/01/09 16/01/08 - -
Price 0.105 0.13 0.15 0.38 0.35 0.00 0.00 -
P/RPS 3.91 5.68 5.11 4.14 2.93 0.00 0.00 -
P/EPS -4.43 -2.69 -2.48 27.94 14.08 0.00 0.00 -
EY -22.57 -37.12 -40.24 3.58 7.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 0.91 1.68 1.64 0.00 0.00 -

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