[KEYASIC] YoY TTM Result on 30-Nov-2020 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- -5.24%
YoY- -159.23%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 26,982 14,409 12,888 13,990 15,170 30,158 20,834 4.40%
PBT -2,787 -12,730 -6,004 -19,219 -6,299 4,199 -1,372 12.53%
Tax -10 25 -19 793 -809 -1 0 -
NP -2,797 -12,705 -6,023 -18,426 -7,108 4,198 -1,372 12.59%
-
NP to SH -2,797 -12,705 -6,023 -18,426 -7,108 4,198 -1,372 12.59%
-
Tax Rate - - - - - 0.02% - -
Total Cost 29,779 27,114 18,911 32,416 22,278 25,960 22,206 5.00%
-
Net Worth 29,638 31,256 41,396 26,391 27,186 35,266 23,556 3.90%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 29,638 31,256 41,396 26,391 27,186 35,266 23,556 3.90%
NOSH 1,398,061 1,364,911 1,335,361 1,172,961 950,569 950,569 890,569 7.80%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -10.37% -88.17% -46.73% -131.71% -46.86% 13.92% -6.59% -
ROE -9.44% -40.65% -14.55% -69.82% -26.15% 11.90% -5.82% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 1.93 1.06 0.97 1.19 1.60 3.17 2.33 -3.08%
EPS -0.20 -0.93 -0.45 -1.57 -0.75 0.44 -0.15 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0229 0.031 0.0225 0.0286 0.0371 0.0264 -3.58%
Adjusted Per Share Value based on latest NOSH - 1,172,961
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 1.93 1.03 0.92 1.00 1.08 2.15 1.49 4.40%
EPS -0.20 -0.91 -0.43 -1.32 -0.51 0.30 -0.10 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0223 0.0296 0.0189 0.0194 0.0252 0.0168 3.95%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.065 0.045 0.085 0.075 0.055 0.115 0.19 -
P/RPS 3.37 4.26 8.81 6.29 3.45 3.62 8.14 -13.66%
P/EPS -32.49 -4.83 -18.85 -4.77 -7.36 26.04 -123.57 -19.95%
EY -3.08 -20.69 -5.31 -20.95 -13.60 3.84 -0.81 24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 1.97 2.74 3.33 1.92 3.10 7.20 -13.23%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/01/24 19/01/23 27/01/22 29/01/21 22/01/20 29/01/19 23/01/18 -
Price 0.055 0.07 0.085 0.095 0.05 0.11 0.235 -
P/RPS 2.85 6.63 8.81 7.97 3.13 3.47 10.06 -18.95%
P/EPS -27.49 -7.52 -18.85 -6.05 -6.69 24.91 -152.84 -24.85%
EY -3.64 -13.30 -5.31 -16.54 -14.96 4.01 -0.65 33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 3.06 2.74 4.22 1.75 2.96 8.90 -18.58%

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