[KEYASIC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.1%
YoY- -686.01%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 16,312 18,398 18,700 19,506 20,925 23,389 38,718 -43.77%
PBT -37,557 -37,880 -40,991 -48,139 -48,677 -48,116 -27,546 22.93%
Tax -139 -120 -122 -122 -119 -150 -645 -64.02%
NP -37,696 -38,000 -41,113 -48,261 -48,796 -48,266 -28,191 21.35%
-
NP to SH -37,696 -38,000 -41,113 -48,261 -48,796 -48,266 -28,191 21.35%
-
Tax Rate - - - - - - - -
Total Cost 54,008 56,398 59,813 67,767 69,721 71,655 66,909 -13.29%
-
Net Worth 90,057 94,768 112,240 122,024 127,720 131,664 155,393 -30.46%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 90,057 94,768 112,240 122,024 127,720 131,664 155,393 -30.46%
NOSH 807,692 805,170 801,147 800,163 804,285 798,937 809,761 -0.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -231.09% -206.54% -219.86% -247.42% -233.19% -206.36% -72.81% -
ROE -41.86% -40.10% -36.63% -39.55% -38.21% -36.66% -18.14% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.02 2.28 2.33 2.44 2.60 2.93 4.78 -43.65%
EPS -4.67 -4.72 -5.13 -6.03 -6.07 -6.04 -3.48 21.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1177 0.1401 0.1525 0.1588 0.1648 0.1919 -30.34%
Adjusted Per Share Value based on latest NOSH - 800,163
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.17 1.32 1.34 1.40 1.50 1.67 2.77 -43.67%
EPS -2.70 -2.72 -2.94 -3.45 -3.49 -3.45 -2.02 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0678 0.0803 0.0873 0.0914 0.0942 0.1111 -30.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.13 0.135 0.12 0.17 0.14 0.16 -
P/RPS 6.93 5.69 5.78 4.92 6.53 4.78 3.35 62.28%
P/EPS -3.00 -2.75 -2.63 -1.99 -2.80 -2.32 -4.60 -24.77%
EY -33.34 -36.30 -38.01 -50.26 -35.69 -43.15 -21.76 32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.10 0.96 0.79 1.07 0.85 0.83 32.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 24/02/12 24/11/11 18/08/11 24/05/11 24/02/11 29/11/10 -
Price 0.12 0.13 0.15 0.16 0.15 0.15 0.14 -
P/RPS 5.94 5.69 6.43 6.56 5.77 5.12 2.93 60.11%
P/EPS -2.57 -2.75 -2.92 -2.65 -2.47 -2.48 -4.02 -25.76%
EY -38.89 -36.30 -34.21 -37.70 -40.45 -40.28 -24.87 34.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.07 1.05 0.94 0.91 0.73 29.80%

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