[KEYASIC] QoQ TTM 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- -18.09%
YoY- -47.69%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,718 54,384 71,688 73,861 64,110 70,526 78,432 -37.51%
PBT -27,546 -5,479 4,902 11,133 13,137 14,544 16,302 -
Tax -645 -661 -679 -820 -546 -717 -825 -15.12%
NP -28,191 -6,140 4,223 10,313 12,591 13,827 15,477 -
-
NP to SH -28,191 -6,140 4,223 10,313 12,591 13,827 15,477 -
-
Tax Rate - - 13.85% 7.37% 4.16% 4.93% 5.06% -
Total Cost 66,909 60,524 67,465 63,548 51,519 56,699 62,955 4.14%
-
Net Worth 155,393 172,261 178,343 182,710 182,720 179,713 0 -
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 155,393 172,261 178,343 182,710 182,720 179,713 0 -
NOSH 809,761 808,358 811,020 806,666 801,406 810,983 813,846 -0.33%
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 -72.81% -11.29% 5.89% 13.96% 19.64% 19.61% 19.73% -
ROE -18.14% -3.56% 2.37% 5.64% 6.89% 7.69% 0.00% -
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 4.78 6.73 8.84 9.16 8.00 8.70 9.64 -37.32%
EPS -3.48 -0.76 0.52 1.28 1.57 1.70 1.90 -
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 0.00 -
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 2.77 3.88 5.12 5.28 4.58 5.04 5.60 -37.42%
EPS -2.01 -0.44 0.30 0.74 0.90 0.99 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.1231 0.1274 0.1305 0.1305 0.1284 0.00 -
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 3.35 4.91 3.51 4.91 6.50 6.90 3.94 -10.24%
P/EPS -4.60 -43.45 59.54 35.20 33.10 35.19 19.98 -
EY -21.76 -2.30 1.68 2.84 3.02 2.84 5.00 -
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 0.00 -
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 2.93 3.27 3.73 4.15 5.13 6.44 6.74 -42.58%
P/EPS -4.02 -28.96 63.38 29.72 26.10 32.85 34.18 -
EY -24.87 -3.45 1.58 3.36 3.83 3.04 2.93 -
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 0.00 -

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