[KEYASIC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.16%
YoY- -232.96%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 19,232 23,715 25,404 26,724 29,088 73,861 72,260 -58.65%
PBT -17,968 -49,138 -34,950 -18,608 -15,724 11,646 16,624 -
Tax -48 371 -133 -174 -172 -709 -365 -74.17%
NP -18,016 -48,767 -35,084 -18,782 -15,896 10,937 16,258 -
-
NP to SH -18,016 -48,767 -35,084 -18,782 -15,896 10,937 16,258 -
-
Tax Rate - - - - - 6.09% 2.20% -
Total Cost 37,248 72,482 60,488 45,506 44,984 62,924 56,001 -23.82%
-
Net Worth 127,720 132,818 156,471 171,044 178,343 182,149 184,121 -21.65%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 127,720 132,818 156,471 171,044 178,343 182,149 184,121 -21.65%
NOSH 804,285 807,900 815,382 802,649 811,020 804,191 807,549 -0.26%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -93.68% -205.64% -138.10% -70.28% -54.65% 14.81% 22.50% -
ROE -14.11% -36.72% -22.42% -10.98% -8.91% 6.00% 8.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.39 2.94 3.12 3.33 3.59 9.18 8.95 -58.56%
EPS -2.24 -6.06 -4.36 -2.34 -1.96 1.36 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1644 0.1919 0.2131 0.2199 0.2265 0.228 -21.44%
Adjusted Per Share Value based on latest NOSH - 808,358
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.37 1.69 1.81 1.91 2.08 5.28 5.16 -58.72%
EPS -1.29 -3.48 -2.51 -1.34 -1.14 0.78 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0949 0.1118 0.1222 0.1274 0.1301 0.1315 -21.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.14 0.16 0.33 0.31 0.45 0.52 -
P/RPS 7.11 4.77 5.14 9.91 8.64 4.90 5.81 14.42%
P/EPS -7.59 -2.32 -3.72 -14.10 -15.82 33.09 25.83 -
EY -13.18 -43.12 -26.89 -7.09 -6.32 3.02 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.85 0.83 1.55 1.41 1.99 2.28 -39.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 29/11/10 25/08/10 20/05/10 25/02/10 30/11/09 -
Price 0.15 0.15 0.14 0.22 0.33 0.38 0.41 -
P/RPS 6.27 5.11 4.49 6.61 9.20 4.14 4.58 23.31%
P/EPS -6.70 -2.48 -3.25 -9.40 -16.84 27.94 20.36 -
EY -14.93 -40.24 -30.73 -10.64 -5.94 3.58 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 0.73 1.03 1.50 1.68 1.80 -35.17%

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