[KEYASIC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 63.06%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,424 19,150 18,958 19,232 23,715 25,404 26,724 -21.90%
PBT -38,131 -25,449 -18,650 -17,968 -49,138 -34,950 -18,608 61.12%
Tax -715 -96 -120 -48 371 -133 -174 155.88%
NP -38,846 -25,545 -18,770 -18,016 -48,767 -35,084 -18,782 62.11%
-
NP to SH -38,846 -25,545 -18,770 -18,016 -48,767 -35,084 -18,782 62.11%
-
Tax Rate - - - - - - - -
Total Cost 57,270 44,695 37,728 37,248 72,482 60,488 45,506 16.51%
-
Net Worth 94,275 112,780 122,325 127,720 132,818 156,471 171,044 -32.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 94,275 112,780 122,325 127,720 132,818 156,471 171,044 -32.70%
NOSH 805,084 804,999 802,136 804,285 807,900 815,382 802,649 0.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -210.84% -133.39% -99.01% -93.68% -205.64% -138.10% -70.28% -
ROE -41.20% -22.65% -15.34% -14.11% -36.72% -22.42% -10.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.29 2.38 2.36 2.39 2.94 3.12 3.33 -22.03%
EPS -4.83 -3.17 -2.34 -2.24 -6.06 -4.36 -2.34 61.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.1401 0.1525 0.1588 0.1644 0.1919 0.2131 -32.83%
Adjusted Per Share Value based on latest NOSH - 804,285
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.32 1.37 1.36 1.38 1.70 1.82 1.91 -21.77%
EPS -2.78 -1.83 -1.34 -1.29 -3.49 -2.51 -1.34 62.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0807 0.0875 0.0914 0.095 0.1119 0.1223 -32.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.135 0.12 0.17 0.14 0.16 0.33 -
P/RPS 5.68 5.67 5.08 7.11 4.77 5.14 9.91 -30.92%
P/EPS -2.69 -4.25 -5.13 -7.59 -2.32 -3.72 -14.10 -66.75%
EY -37.12 -23.51 -19.50 -13.18 -43.12 -26.89 -7.09 200.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.96 0.79 1.07 0.85 0.83 1.55 -19.90%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 18/08/11 24/05/11 24/02/11 29/11/10 25/08/10 -
Price 0.13 0.15 0.16 0.15 0.15 0.14 0.22 -
P/RPS 5.68 6.31 6.77 6.27 5.11 4.49 6.61 -9.58%
P/EPS -2.69 -4.73 -6.84 -6.70 -2.48 -3.25 -9.40 -56.47%
EY -37.12 -21.16 -14.63 -14.93 -40.24 -30.73 -10.64 129.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.05 0.94 0.91 0.73 1.03 5.09%

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