[KEYASIC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 26.62%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,095 41,321 26,440 25,212 21,591 17,232 17,462 76.65%
PBT -7,302 -8,524 -11,768 -13,868 -19,142 -15,566 -15,148 -38.43%
Tax -245 -102 -106 -128 69 -117 -120 60.72%
NP -7,547 -8,626 -11,874 -13,996 -19,073 -15,684 -15,268 -37.40%
-
NP to SH -7,547 -8,626 -11,874 -13,996 -19,073 -15,684 -15,268 -37.40%
-
Tax Rate - - - - - - - -
Total Cost 48,642 49,947 38,314 39,208 40,664 32,916 32,730 30.13%
-
Net Worth 67,097 68,374 69,077 72,421 73,885 81,860 86,465 -15.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 67,097 68,374 69,077 72,421 73,885 81,860 86,465 -15.51%
NOSH 798,777 798,765 802,297 813,720 804,853 800,204 803,578 -0.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -18.36% -20.88% -44.91% -55.51% -88.34% -91.02% -87.44% -
ROE -11.25% -12.62% -17.19% -19.33% -25.81% -19.16% -17.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.14 5.17 3.30 3.10 2.68 2.15 2.17 77.41%
EPS -0.94 -1.08 -1.48 -1.72 -2.38 -1.96 -1.90 -37.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0856 0.0861 0.089 0.0918 0.1023 0.1076 -15.17%
Adjusted Per Share Value based on latest NOSH - 813,720
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.94 2.95 1.89 1.80 1.54 1.23 1.25 76.58%
EPS -0.54 -0.62 -0.85 -1.00 -1.36 -1.12 -1.09 -37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0488 0.0493 0.0517 0.0528 0.0585 0.0618 -15.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.095 0.095 0.125 0.11 0.12 0.14 -
P/RPS 2.72 1.84 2.88 4.03 4.10 5.57 6.44 -43.61%
P/EPS -14.82 -8.80 -6.42 -7.27 -4.64 -6.12 -7.37 59.11%
EY -6.75 -11.37 -15.58 -13.76 -21.54 -16.33 -13.57 -37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.11 1.10 1.40 1.20 1.17 1.30 18.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 29/08/13 13/05/13 22/02/13 22/11/12 13/08/12 -
Price 0.12 0.095 0.10 0.10 0.105 0.17 0.12 -
P/RPS 2.33 1.84 3.03 3.23 3.91 7.89 5.52 -43.64%
P/EPS -12.70 -8.80 -6.76 -5.81 -4.43 -8.67 -6.32 59.03%
EY -7.87 -11.37 -14.80 -17.20 -22.57 -11.53 -15.83 -37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.11 1.16 1.12 1.14 1.66 1.12 17.63%

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