[KEYASIC] QoQ Annualized Quarter Result on 31-May-2020 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-May-2020 [#4]
Profit Trend
QoQ- -144.82%
YoY- -776.29%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 15,193 16,834 17,560 11,324 10,853 11,500 12,496 13.92%
PBT -7,737 -8,020 -4,548 -18,681 -7,305 -6,894 -5,964 18.96%
Tax -4 -6 -12 796 0 0 0 -
NP -7,741 -8,026 -4,560 -17,885 -7,305 -6,894 -5,964 19.00%
-
NP to SH -7,741 -8,026 -4,560 -17,885 -7,305 -6,894 -5,964 19.00%
-
Tax Rate - - - - - - - -
Total Cost 22,934 24,860 22,120 29,209 18,158 18,394 18,460 15.58%
-
Net Worth 24,781 26,391 25,638 20,317 25,095 27,186 29,182 -10.33%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 24,781 26,391 25,638 20,317 25,095 27,186 29,182 -10.33%
NOSH 1,174,473 1,172,961 1,160,101 1,058,219 950,569 950,569 950,569 15.15%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin -50.95% -47.68% -25.97% -157.94% -67.31% -59.95% -47.73% -
ROE -31.24% -30.41% -17.79% -88.03% -29.11% -25.36% -20.44% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 1.29 1.44 1.51 1.07 1.14 1.21 1.31 -1.02%
EPS -0.65 -0.68 -0.40 -1.69 -0.77 -0.72 -0.64 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0225 0.0221 0.0192 0.0264 0.0286 0.0307 -22.13%
Adjusted Per Share Value based on latest NOSH - 1,058,219
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 1.09 1.20 1.25 0.81 0.78 0.82 0.89 14.48%
EPS -0.55 -0.57 -0.33 -1.28 -0.52 -0.49 -0.43 17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0189 0.0183 0.0145 0.0179 0.0194 0.0208 -10.20%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 0.11 0.075 0.095 0.10 0.04 0.055 0.08 -
P/RPS 8.50 5.23 6.28 9.34 3.50 4.55 6.09 24.91%
P/EPS -16.69 -10.96 -24.17 -5.92 -5.20 -7.58 -12.75 19.68%
EY -5.99 -9.12 -4.14 -16.90 -19.21 -13.19 -7.84 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 3.33 4.30 5.21 1.52 1.92 2.61 58.60%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 28/04/21 29/01/21 26/10/20 30/07/20 19/06/20 22/01/20 23/10/19 -
Price 0.195 0.095 0.08 0.10 0.095 0.05 0.07 -
P/RPS 15.07 6.62 5.29 9.34 8.32 4.13 5.32 100.32%
P/EPS -29.58 -13.88 -20.35 -5.92 -12.36 -6.89 -11.16 91.63%
EY -3.38 -7.20 -4.91 -16.90 -8.09 -14.50 -8.96 -47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.24 4.22 3.62 5.21 3.60 1.75 2.28 154.40%

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