[KEYASIC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 48.45%
YoY- 62.63%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 13,385 19,293 16,786 40,195 21,453 18,398 23,389 -8.32%
PBT -6,908 -13,919 -33,093 -7,089 -19,121 -37,880 -48,116 -26.09%
Tax -6 0 -67 -99 -115 -120 -150 -39.43%
NP -6,914 -13,919 -33,160 -7,188 -19,236 -38,000 -48,266 -26.11%
-
NP to SH -6,914 -13,919 -33,160 -7,188 -19,236 -38,000 -48,266 -26.11%
-
Tax Rate - - - - - - - -
Total Cost 20,299 33,212 49,946 47,383 40,689 56,398 71,655 -17.83%
-
Net Worth 16,706 24,012 34,222 67,412 74,730 94,768 131,664 -27.50%
Dividend
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 16,706 24,012 34,222 67,412 74,730 94,768 131,664 -27.50%
NOSH 852,352 836,666 803,346 797,777 803,548 805,170 798,937 1.01%
Ratio Analysis
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -51.65% -72.15% -197.55% -17.88% -89.67% -206.54% -206.36% -
ROE -41.39% -57.97% -96.90% -10.66% -25.74% -40.10% -36.66% -
Per Share
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.57 2.31 2.09 5.04 2.67 2.28 2.93 -9.26%
EPS -0.81 -1.66 -4.13 -0.90 -2.39 -4.72 -6.04 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0287 0.0426 0.0845 0.093 0.1177 0.1648 -28.22%
Adjusted Per Share Value based on latest NOSH - 797,777
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.96 1.38 1.20 2.87 1.53 1.31 1.67 -8.26%
EPS -0.49 -0.99 -2.37 -0.51 -1.37 -2.71 -3.45 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0172 0.0244 0.0482 0.0534 0.0677 0.0941 -27.53%
Price Multiplier on Financial Quarter End Date
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.12 0.14 0.055 0.14 0.11 0.13 0.14 -
P/RPS 7.64 6.07 2.63 2.78 4.12 5.69 4.78 7.57%
P/EPS -14.79 -8.42 -1.33 -15.54 -4.60 -2.75 -2.32 33.45%
EY -6.76 -11.88 -75.05 -6.44 -21.76 -36.30 -43.15 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.12 4.88 1.29 1.66 1.18 1.10 0.85 36.00%
Price Multiplier on Announcement Date
31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/07/17 26/02/16 13/02/15 25/02/14 22/02/13 24/02/12 24/02/11 -
Price 0.17 0.17 0.095 0.12 0.105 0.13 0.15 -
P/RPS 10.83 7.37 4.55 2.38 3.93 5.69 5.12 12.37%
P/EPS -20.96 -10.22 -2.30 -13.32 -4.39 -2.75 -2.48 39.44%
EY -4.77 -9.79 -43.45 -7.51 -22.80 -36.30 -40.28 -28.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.67 5.92 2.23 1.42 1.13 1.10 0.91 42.07%

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