[KEYASIC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.31%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,053 13,362 7,272 73,861 54,195 32,839 9,445 59.58%
PBT -26,213 -9,304 -3,931 11,646 12,468 7,309 2,300 -
Tax -100 -87 -43 -709 -274 -246 -184 -33.37%
NP -26,313 -9,391 -3,974 10,937 12,194 7,063 2,116 -
-
NP to SH -26,313 -9,391 -3,974 10,937 12,194 7,063 2,116 -
-
Tax Rate - - - 6.09% 2.20% 3.37% 8.00% -
Total Cost 45,366 22,753 11,246 62,924 42,001 25,776 7,329 236.75%
-
Net Worth 156,471 171,044 178,343 182,149 184,121 177,859 175,383 -7.31%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 156,471 171,044 178,343 182,149 184,121 177,859 175,383 -7.31%
NOSH 815,382 802,649 811,020 804,191 807,549 802,613 813,846 0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -138.10% -70.28% -54.65% 14.81% 22.50% 21.51% 22.40% -
ROE -16.82% -5.49% -2.23% 6.00% 6.62% 3.97% 1.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.34 1.66 0.90 9.18 6.71 4.09 1.16 59.58%
EPS -3.27 -1.17 -0.49 1.36 1.51 0.88 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1919 0.2131 0.2199 0.2265 0.228 0.2216 0.2155 -7.43%
Adjusted Per Share Value based on latest NOSH - 806,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.36 0.95 0.52 5.28 3.87 2.35 0.67 60.24%
EPS -1.88 -0.67 -0.28 0.78 0.87 0.50 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1222 0.1274 0.1301 0.1315 0.1271 0.1253 -7.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.33 0.31 0.45 0.52 0.60 0.38 -
P/RPS 6.85 19.82 34.57 4.90 7.75 14.66 32.74 -64.72%
P/EPS -4.96 -28.21 -63.27 33.09 34.44 68.18 146.15 -
EY -20.17 -3.55 -1.58 3.02 2.90 1.47 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.55 1.41 1.99 2.28 2.71 1.76 -39.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 20/05/10 25/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.14 0.22 0.33 0.38 0.41 0.56 0.65 -
P/RPS 5.99 13.22 36.80 4.14 6.11 13.69 56.01 -77.43%
P/EPS -4.34 -18.80 -67.35 27.94 27.15 63.64 250.00 -
EY -23.05 -5.32 -1.48 3.58 3.68 1.57 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.03 1.50 1.68 1.80 2.53 3.02 -61.16%

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