[KEYASIC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 42.82%
YoY- -2.66%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,293 18,594 22,183 10,880 17,046 15,065 14,128 23.01%
PBT -13,920 -17,866 -19,370 -19,584 -34,251 -17,576 -18,666 -17.72%
Tax 0 0 0 0 0 -74 -78 -
NP -13,920 -17,866 -19,370 -19,584 -34,251 -17,650 -18,744 -17.94%
-
NP to SH -13,920 -17,866 -19,370 -19,584 -34,251 -17,650 -18,744 -17.94%
-
Tax Rate - - - - - - - -
Total Cost 33,213 36,460 41,553 30,464 51,297 32,715 32,872 0.68%
-
Net Worth 23,639 20,924 24,612 28,011 33,080 54,155 57,914 -44.88%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 23,639 20,924 24,612 28,011 33,080 54,155 57,914 -44.88%
NOSH 823,668 804,797 799,108 802,622 802,929 802,302 801,025 1.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -72.15% -96.09% -87.32% -180.00% -200.93% -117.16% -132.67% -
ROE -58.89% -85.38% -78.70% -69.91% -103.54% -32.59% -32.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.34 2.31 2.78 1.36 2.12 1.88 1.76 20.84%
EPS -1.69 -2.22 -2.42 -2.44 -4.27 -2.20 -2.34 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.026 0.0308 0.0349 0.0412 0.0675 0.0723 -45.89%
Adjusted Per Share Value based on latest NOSH - 802,622
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.38 1.33 1.58 0.78 1.22 1.08 1.01 23.06%
EPS -0.99 -1.28 -1.38 -1.40 -2.45 -1.26 -1.34 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0149 0.0176 0.02 0.0236 0.0387 0.0414 -44.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.14 0.185 0.08 0.07 0.055 0.11 0.10 -
P/RPS 5.98 8.01 2.88 5.16 2.59 5.86 5.67 3.60%
P/EPS -8.28 -8.33 -3.30 -2.87 -1.29 -5.00 -4.27 55.31%
EY -12.07 -12.00 -30.30 -34.86 -77.56 -20.00 -23.40 -35.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 7.12 2.60 2.01 1.33 1.63 1.38 131.57%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 -
Price 0.17 0.195 0.08 0.07 0.095 0.075 0.14 -
P/RPS 7.26 8.44 2.88 5.16 4.47 3.99 7.94 -5.77%
P/EPS -10.06 -8.78 -3.30 -2.87 -2.23 -3.41 -5.98 41.31%
EY -9.94 -11.38 -30.30 -34.86 -44.90 -29.33 -16.71 -29.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 7.50 2.60 2.01 2.31 1.11 1.94 109.95%

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