[KEYASIC] YoY TTM 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- 20.5%
YoY- 54.44%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
28/02/18 28/02/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,960 6,406 20,504 39,520 16,959 18,700 38,718 -6.80%
PBT 603 -4,506 -13,875 -13,840 -30,467 -40,991 -27,546 -
Tax 0 -6 -80 -103 -137 -122 -645 -
NP 603 -4,512 -13,955 -13,943 -30,604 -41,113 -28,191 -
-
NP to SH 603 -4,512 -13,955 -13,943 -30,604 -41,113 -28,191 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 22,357 10,918 34,459 53,463 47,563 59,813 66,909 -13.73%
-
Net Worth 24,627 0 54,365 65,178 82,822 112,240 155,393 -21.98%
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 54,365 65,178 82,822 112,240 155,393 -21.98%
NOSH 890,569 828,800 805,416 761,428 809,607 801,147 809,761 1.29%
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 2.63% -70.43% -68.06% -35.28% -180.46% -219.86% -72.81% -
ROE 2.45% 0.00% -25.67% -21.39% -36.95% -36.63% -18.14% -
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 2.57 0.77 2.55 5.19 2.09 2.33 4.78 -8.02%
EPS 0.07 -0.54 -1.73 -1.83 -3.78 -5.13 -3.48 -
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 1.64 0.46 1.46 2.82 1.21 1.34 2.77 -6.82%
EPS 0.04 -0.32 -1.00 -1.00 -2.19 -2.94 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.00 0.0388 0.0466 0.0592 0.0802 0.111 -21.98%
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 7.00 11.00 4.32 1.83 5.73 5.78 3.35 10.44%
P/EPS 266.36 -15.61 -6.35 -5.19 -3.17 -2.63 -4.60 -
EY 0.38 -6.40 -15.75 -19.28 -31.50 -38.01 -21.76 -
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 5.64 0.00 2.95 1.83 8.12 6.43 2.93 9.22%
P/EPS 214.57 0.00 -4.33 -5.19 -4.50 -2.92 -4.02 -
EY 0.47 0.00 -23.10 -19.28 -22.24 -34.21 -24.87 -
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