[KEYASIC] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 430.33%
YoY- -66.69%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,666 21,356 23,394 9,445 9,915 27,772 31,300 -26.57%
PBT -1,390 5,157 5,009 2,300 671 6,564 6,767 -
Tax -546 -28 -62 -184 -272 -199 -170 117.22%
NP -1,936 5,129 4,947 2,116 399 6,365 6,597 -
-
NP to SH -1,936 5,129 4,947 2,116 399 6,365 6,597 -
-
Tax Rate - 0.54% 1.24% 8.00% 40.54% 3.03% 2.51% -
Total Cost 21,602 16,227 18,447 7,329 9,516 21,407 24,703 -8.53%
-
Net Worth 182,710 182,720 179,713 175,383 242,592 171,129 164,522 7.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 182,710 182,720 179,713 175,383 242,592 171,129 164,522 7.22%
NOSH 806,666 801,406 810,983 813,846 1,140,000 805,696 804,512 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.84% 24.02% 21.15% 22.40% 4.02% 22.92% 21.08% -
ROE -1.06% 2.81% 2.75% 1.21% 0.16% 3.72% 4.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.44 2.66 2.88 1.16 0.87 3.45 3.89 -26.66%
EPS -0.24 0.64 0.61 0.26 0.05 0.79 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.228 0.2216 0.2155 0.2128 0.2124 0.2045 7.02%
Adjusted Per Share Value based on latest NOSH - 813,846
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.40 1.53 1.67 0.67 0.71 1.98 2.24 -26.83%
EPS -0.14 0.37 0.35 0.15 0.03 0.45 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1305 0.1284 0.1253 0.1733 0.1222 0.1175 7.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.45 0.52 0.60 0.38 0.30 0.53 0.43 -
P/RPS 18.46 19.51 20.80 32.74 34.49 15.38 11.05 40.66%
P/EPS -187.50 81.25 98.36 146.15 857.14 67.09 52.44 -
EY -0.53 1.23 1.02 0.68 0.12 1.49 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.28 2.71 1.76 1.41 2.50 2.10 -3.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 26/05/09 21/01/09 24/11/08 21/08/08 -
Price 0.38 0.41 0.56 0.65 0.35 0.48 0.59 -
P/RPS 15.59 15.39 19.41 56.01 40.24 13.93 15.16 1.87%
P/EPS -158.33 64.06 91.80 250.00 1,000.00 60.76 71.95 -
EY -0.63 1.56 1.09 0.40 0.10 1.65 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.80 2.53 3.02 1.64 2.26 2.89 -30.27%

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