[KEYASIC] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -93.73%
YoY- -93.62%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,356 23,394 9,445 9,915 27,772 31,300 25,845 -11.93%
PBT 5,157 5,009 2,300 671 6,564 6,767 6,497 -14.25%
Tax -28 -62 -184 -272 -199 -170 -144 -66.40%
NP 5,129 4,947 2,116 399 6,365 6,597 6,353 -13.28%
-
NP to SH 5,129 4,947 2,116 399 6,365 6,597 6,353 -13.28%
-
Tax Rate 0.54% 1.24% 8.00% 40.54% 3.03% 2.51% 2.22% -
Total Cost 16,227 18,447 7,329 9,516 21,407 24,703 19,492 -11.49%
-
Net Worth 182,720 179,713 175,383 242,592 171,129 164,522 146,492 15.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 182,720 179,713 175,383 242,592 171,129 164,522 146,492 15.85%
NOSH 801,406 810,983 813,846 1,140,000 805,696 804,512 747,411 4.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.02% 21.15% 22.40% 4.02% 22.92% 21.08% 24.58% -
ROE 2.81% 2.75% 1.21% 0.16% 3.72% 4.01% 4.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.66 2.88 1.16 0.87 3.45 3.89 3.46 -16.06%
EPS 0.64 0.61 0.26 0.05 0.79 0.82 0.85 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.2216 0.2155 0.2128 0.2124 0.2045 0.196 10.59%
Adjusted Per Share Value based on latest NOSH - 1,140,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.53 1.67 0.68 0.71 1.99 2.24 1.85 -11.88%
EPS 0.37 0.35 0.15 0.03 0.46 0.47 0.45 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1285 0.1254 0.1735 0.1224 0.1177 0.1048 15.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.60 0.38 0.30 0.53 0.43 0.40 -
P/RPS 19.51 20.80 32.74 34.49 15.38 11.05 11.57 41.62%
P/EPS 81.25 98.36 146.15 857.14 67.09 52.44 47.06 43.86%
EY 1.23 1.02 0.68 0.12 1.49 1.91 2.13 -30.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.71 1.76 1.41 2.50 2.10 2.04 7.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 26/05/09 21/01/09 24/11/08 21/08/08 08/05/08 -
Price 0.41 0.56 0.65 0.35 0.48 0.59 0.31 -
P/RPS 15.39 19.41 56.01 40.24 13.93 15.16 8.96 43.37%
P/EPS 64.06 91.80 250.00 1,000.00 60.76 71.95 36.47 45.52%
EY 1.56 1.09 0.40 0.10 1.65 1.39 2.74 -31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.53 3.02 1.64 2.26 2.89 1.58 9.07%

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