[KEYASIC] QoQ Annualized Quarter 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- -76.01%
YoY- -16.42%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 16,660 13,881 15,193 16,834 17,560 11,324 10,853 32.96%
PBT -2,048 -7,929 -7,737 -8,020 -4,548 -18,681 -7,305 -57.06%
Tax 0 -22 -4 -6 -12 796 0 -
NP -2,048 -7,951 -7,741 -8,026 -4,560 -17,885 -7,305 -57.06%
-
NP to SH -2,048 -7,951 -7,741 -8,026 -4,560 -17,885 -7,305 -57.06%
-
Tax Rate - - - - - - - -
Total Cost 18,708 21,832 22,934 24,860 22,120 29,209 18,158 2.00%
-
Net Worth 35,915 36,550 24,781 26,391 25,638 20,317 25,095 26.91%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 35,915 36,550 24,781 26,391 25,638 20,317 25,095 26.91%
NOSH 1,269,111 1,269,111 1,174,473 1,172,961 1,160,101 1,058,219 950,569 21.18%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -12.29% -57.28% -50.95% -47.68% -25.97% -157.94% -67.31% -
ROE -5.70% -21.75% -31.24% -30.41% -17.79% -88.03% -29.11% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 1.31 1.09 1.29 1.44 1.51 1.07 1.14 9.68%
EPS -0.16 -0.63 -0.65 -0.68 -0.40 -1.69 -0.77 -64.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0288 0.0211 0.0225 0.0221 0.0192 0.0264 4.72%
Adjusted Per Share Value based on latest NOSH - 1,172,961
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 1.19 0.99 1.09 1.20 1.25 0.81 0.78 32.42%
EPS -0.15 -0.57 -0.55 -0.57 -0.33 -1.28 -0.52 -56.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0261 0.0177 0.0189 0.0183 0.0145 0.0179 27.18%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.12 0.17 0.11 0.075 0.095 0.10 0.04 -
P/RPS 9.14 15.54 8.50 5.23 6.28 9.34 3.50 89.30%
P/EPS -74.36 -27.13 -16.69 -10.96 -24.17 -5.92 -5.20 486.29%
EY -1.34 -3.69 -5.99 -9.12 -4.14 -16.90 -19.21 -82.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 5.90 5.21 3.33 4.30 5.21 1.52 97.78%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 29/10/21 13/08/21 28/04/21 29/01/21 26/10/20 30/07/20 19/06/20 -
Price 0.105 0.115 0.195 0.095 0.08 0.10 0.095 -
P/RPS 8.00 10.51 15.07 6.62 5.29 9.34 8.32 -2.57%
P/EPS -65.07 -18.36 -29.58 -13.88 -20.35 -5.92 -12.36 201.71%
EY -1.54 -5.45 -3.38 -7.20 -4.91 -16.90 -8.09 -66.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.99 9.24 4.22 3.62 5.21 3.60 2.02%

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