[KEYASIC] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 47.71%
YoY- 89.92%
View:
Show?
Quarter Result
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 6,100 0 4,506 6,897 3,153 6,523 2,720 90.61%
PBT -1,700 0 -2,105 -2,008 -3,840 -3,175 -4,896 -57.03%
Tax 0 0 0 0 0 0 0 -
NP -1,700 0 -2,105 -2,008 -3,840 -3,175 -4,896 -57.03%
-
NP to SH -1,700 0 -2,105 -2,008 -3,840 -3,175 -4,896 -57.03%
-
Tax Rate - - - - - - - -
Total Cost 7,800 0 6,611 8,905 6,993 9,698 7,616 1.92%
-
Net Worth 22,354 23,323 23,912 24,012 20,800 24,447 28,011 -16.48%
Dividend
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 22,354 23,323 23,912 24,012 20,800 24,447 28,011 -16.48%
NOSH 849,999 842,000 842,000 836,666 800,000 793,749 802,622 4.68%
Ratio Analysis
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -27.87% 0.00% -46.72% -29.11% -121.79% -48.67% -180.00% -
ROE -7.60% 0.00% -8.80% -8.36% -18.46% -12.99% -17.48% -
Per Share
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.72 0.00 0.54 0.82 0.39 0.82 0.34 82.07%
EPS -0.20 0.00 -0.25 -0.24 -0.48 -0.40 -0.61 -58.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0277 0.0284 0.0287 0.026 0.0308 0.0349 -20.22%
Adjusted Per Share Value based on latest NOSH - 836,666
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.44 0.00 0.32 0.49 0.23 0.47 0.19 95.56%
EPS -0.12 0.00 -0.15 -0.14 -0.27 -0.23 -0.35 -57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0167 0.0171 0.0172 0.0149 0.0175 0.02 -16.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.145 0.14 0.20 0.14 0.185 0.08 0.07 -
P/RPS 20.20 0.00 37.37 16.98 46.94 9.73 20.66 -1.78%
P/EPS -72.50 0.00 -80.00 -58.33 -38.54 -20.00 -11.48 335.77%
EY -1.38 0.00 -1.25 -1.71 -2.59 -5.00 -8.71 -77.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.51 5.05 7.04 4.88 7.12 2.60 2.01 123.76%
Price Multiplier on Announcement Date
30/06/16 31/05/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/08/16 - 23/05/16 26/02/16 24/11/15 20/08/15 27/05/15 -
Price 0.13 0.00 0.17 0.17 0.195 0.08 0.07 -
P/RPS 18.11 0.00 31.77 20.62 49.48 9.73 20.66 -9.98%
P/EPS -65.00 0.00 -68.00 -70.83 -40.63 -20.00 -11.48 299.38%
EY -1.54 0.00 -1.47 -1.41 -2.46 -5.00 -8.71 -74.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 0.00 5.99 5.92 7.50 2.60 2.01 105.07%

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