[KEYASIC] QoQ TTM Result on 30-Nov-2020 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- -5.24%
YoY- -159.23%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 13,657 13,882 14,578 13,990 12,590 11,324 12,512 5.99%
PBT -7,305 -7,930 -18,980 -19,219 -18,301 -18,655 -7,478 -1.54%
Tax -19 -22 793 793 793 796 -809 -91.74%
NP -7,324 -7,952 -18,187 -18,426 -17,508 -17,859 -8,287 -7.88%
-
NP to SH -7,324 -7,952 -18,187 -18,426 -17,508 -17,859 -8,287 -7.88%
-
Tax Rate - - - - - - - -
Total Cost 20,981 21,834 32,765 32,416 30,098 29,183 20,799 0.58%
-
Net Worth 35,915 36,550 24,781 26,391 25,638 20,317 25,095 26.91%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 35,915 36,550 24,781 26,391 25,638 20,317 25,095 26.91%
NOSH 1,269,111 1,269,111 1,174,473 1,172,961 1,160,101 1,058,219 950,569 21.18%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -53.63% -57.28% -124.76% -131.71% -139.06% -157.71% -66.23% -
ROE -20.39% -21.76% -73.39% -69.82% -68.29% -87.90% -33.02% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 1.08 1.09 1.24 1.19 1.09 1.07 1.32 -12.48%
EPS -0.58 -0.63 -1.55 -1.57 -1.51 -1.69 -0.87 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0288 0.0211 0.0225 0.0221 0.0192 0.0264 4.72%
Adjusted Per Share Value based on latest NOSH - 1,172,961
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.98 0.99 1.04 1.00 0.90 0.81 0.89 6.61%
EPS -0.52 -0.57 -1.30 -1.32 -1.25 -1.28 -0.59 -8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0261 0.0177 0.0189 0.0183 0.0145 0.0179 27.18%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.12 0.17 0.11 0.075 0.095 0.10 0.04 -
P/RPS 11.15 15.54 8.86 6.29 8.75 9.34 3.04 137.26%
P/EPS -20.79 -27.13 -7.10 -4.77 -6.29 -5.93 -4.59 173.00%
EY -4.81 -3.69 -14.08 -20.95 -15.89 -16.88 -21.79 -63.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 5.90 5.21 3.33 4.30 5.21 1.52 97.78%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 29/10/21 13/08/21 28/04/21 29/01/21 26/10/20 30/07/20 19/06/20 -
Price 0.105 0.115 0.195 0.095 0.08 0.10 0.095 -
P/RPS 9.76 10.51 15.71 7.97 7.37 9.34 7.22 22.19%
P/EPS -18.19 -18.35 -12.59 -6.05 -5.30 -5.93 -10.90 40.56%
EY -5.50 -5.45 -7.94 -16.54 -18.86 -16.88 -9.18 -28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.99 9.24 4.22 3.62 5.21 3.60 2.02%

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