[KEYASIC] QoQ TTM Result on 30-Nov-2021 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 17.76%
YoY- 67.31%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 12,094 13,587 12,505 12,888 13,657 13,882 14,578 -11.67%
PBT -10,478 -8,938 -5,754 -6,004 -7,305 -7,930 -18,980 -32.63%
Tax 25 25 -19 -19 -19 -22 793 -89.95%
NP -10,453 -8,913 -5,773 -6,023 -7,324 -7,952 -18,187 -30.80%
-
NP to SH -10,453 -8,913 -5,773 -6,023 -7,324 -7,952 -18,187 -30.80%
-
Tax Rate - - - - - - - -
Total Cost 22,547 22,500 18,278 18,911 20,981 21,834 32,765 -22.00%
-
Net Worth 32,850 34,895 39,802 41,396 35,915 36,550 24,781 20.61%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 32,850 34,895 39,802 41,396 35,915 36,550 24,781 20.61%
NOSH 1,363,111 1,363,111 1,363,111 1,335,361 1,269,111 1,269,111 1,174,473 10.40%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -86.43% -65.60% -46.17% -46.73% -53.63% -57.28% -124.76% -
ROE -31.82% -25.54% -14.50% -14.55% -20.39% -21.76% -73.39% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.89 1.00 0.92 0.97 1.08 1.09 1.24 -19.78%
EPS -0.77 -0.65 -0.42 -0.45 -0.58 -0.63 -1.55 -37.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0256 0.0292 0.031 0.0283 0.0288 0.0211 9.24%
Adjusted Per Share Value based on latest NOSH - 1,335,361
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.86 0.97 0.89 0.92 0.98 0.99 1.04 -11.86%
EPS -0.75 -0.64 -0.41 -0.43 -0.52 -0.57 -1.30 -30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0249 0.0284 0.0296 0.0257 0.0261 0.0177 20.73%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.04 0.05 0.065 0.085 0.12 0.17 0.11 -
P/RPS 4.51 5.02 7.09 8.81 11.15 15.54 8.86 -36.16%
P/EPS -5.22 -7.65 -15.35 -18.85 -20.79 -27.13 -7.10 -18.49%
EY -19.17 -13.08 -6.52 -5.31 -4.81 -3.69 -14.08 22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.95 2.23 2.74 4.24 5.90 5.21 -53.25%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 29/07/22 27/04/22 27/01/22 29/10/21 13/08/21 28/04/21 -
Price 0.05 0.045 0.06 0.085 0.105 0.115 0.195 -
P/RPS 5.64 4.51 6.54 8.81 9.76 10.51 15.71 -49.39%
P/EPS -6.52 -6.88 -14.17 -18.85 -18.19 -18.35 -12.59 -35.43%
EY -15.34 -14.53 -7.06 -5.31 -5.50 -5.45 -7.94 54.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.76 2.05 2.74 3.71 3.99 9.24 -63.01%

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