[KEYASIC] QoQ Annualized Quarter Result on 31-May-2022 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
29-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-May-2022 [#4]
Profit Trend
QoQ- -84.25%
YoY- -12.1%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 21,393 16,490 10,688 13,587 13,357 14,846 16,660 18.19%
PBT -7,832 -11,756 -8,208 -8,938 -4,837 -4,170 -2,048 145.14%
Tax 0 0 0 25 0 0 0 -
NP -7,832 -11,756 -8,208 -8,913 -4,837 -4,170 -2,048 145.14%
-
NP to SH -7,832 -11,756 -8,208 -8,913 -4,837 -4,170 -2,048 145.14%
-
Tax Rate - - - - - - - -
Total Cost 29,225 28,246 18,896 22,500 18,194 19,016 18,708 34.74%
-
Net Worth 32,329 31,256 32,850 34,895 39,802 41,396 35,915 -6.79%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 32,329 31,256 32,850 34,895 39,802 41,396 35,915 -6.79%
NOSH 1,393,511 1,364,911 1,363,111 1,363,111 1,363,111 1,335,361 1,269,111 6.45%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin -36.61% -71.29% -76.80% -65.60% -36.21% -28.09% -12.29% -
ROE -24.23% -37.61% -24.99% -25.54% -12.15% -10.07% -5.70% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 1.54 1.21 0.78 1.00 0.98 1.11 1.31 11.41%
EPS -0.56 -0.86 -0.60 -0.65 -0.36 -0.32 -0.16 131.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0229 0.0241 0.0256 0.0292 0.031 0.0283 -12.43%
Adjusted Per Share Value based on latest NOSH - 1,363,111
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 1.53 1.18 0.76 0.97 0.96 1.06 1.19 18.29%
EPS -0.56 -0.84 -0.59 -0.64 -0.35 -0.30 -0.15 141.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0231 0.0224 0.0235 0.025 0.0285 0.0296 0.0257 -6.88%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.065 0.045 0.04 0.05 0.065 0.085 0.12 -
P/RPS 4.23 3.72 5.10 5.02 6.63 7.65 9.14 -40.25%
P/EPS -11.57 -5.22 -6.64 -7.65 -18.32 -27.22 -74.36 -71.16%
EY -8.65 -19.14 -15.05 -13.08 -5.46 -3.67 -1.34 247.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.97 1.66 1.95 2.23 2.74 4.24 -24.22%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 19/01/23 28/10/22 29/07/22 27/04/22 27/01/22 29/10/21 -
Price 0.06 0.07 0.05 0.045 0.06 0.085 0.105 -
P/RPS 3.91 5.79 6.38 4.51 6.12 7.65 8.00 -38.03%
P/EPS -10.68 -8.13 -8.30 -6.88 -16.91 -27.22 -65.07 -70.12%
EY -9.37 -12.30 -12.04 -14.53 -5.91 -3.67 -1.54 234.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 3.06 2.07 1.76 2.05 2.74 3.71 -21.35%

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