[KEYASIC] QoQ TTM Result on 30-Nov-2022 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
19-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- -21.54%
YoY- -110.94%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 23,493 20,823 19,614 14,409 12,094 13,587 12,505 52.07%
PBT -6,637 -5,502 -11,183 -12,730 -10,478 -8,938 -5,754 9.95%
Tax -10 -10 25 25 25 25 -19 -34.73%
NP -6,647 -5,512 -11,158 -12,705 -10,453 -8,913 -5,773 9.82%
-
NP to SH -6,647 -5,512 -11,158 -12,705 -10,453 -8,913 -5,773 9.82%
-
Tax Rate - - - - - - - -
Total Cost 30,140 26,335 30,772 27,114 22,547 22,500 18,278 39.44%
-
Net Worth 29,681 28,278 32,329 31,256 32,850 34,895 39,802 -17.72%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 29,681 28,278 32,329 31,256 32,850 34,895 39,802 -17.72%
NOSH 1,203,333 1,203,333 1,393,511 1,364,911 1,363,111 1,363,111 1,363,111 -7.95%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -28.29% -26.47% -56.89% -88.17% -86.43% -65.60% -46.17% -
ROE -22.39% -19.49% -34.51% -40.65% -31.82% -25.54% -14.50% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 1.69 1.73 1.41 1.06 0.89 1.00 0.92 49.82%
EPS -0.48 -0.46 -0.80 -0.93 -0.77 -0.65 -0.42 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0235 0.0232 0.0229 0.0241 0.0256 0.0292 -18.91%
Adjusted Per Share Value based on latest NOSH - 1,364,911
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 1.68 1.49 1.40 1.03 0.86 0.97 0.89 52.56%
EPS -0.47 -0.39 -0.80 -0.91 -0.75 -0.64 -0.41 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0202 0.0231 0.0223 0.0235 0.0249 0.0284 -17.66%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.09 0.065 0.065 0.045 0.04 0.05 0.065 -
P/RPS 5.34 3.76 4.62 4.26 4.51 5.02 7.09 -17.17%
P/EPS -18.87 -14.19 -8.12 -4.83 -5.22 -7.65 -15.35 14.71%
EY -5.30 -7.05 -12.32 -20.69 -19.17 -13.08 -6.52 -12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 2.77 2.80 1.97 1.66 1.95 2.23 53.05%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 27/10/23 27/07/23 27/04/23 19/01/23 28/10/22 29/07/22 27/04/22 -
Price 0.09 0.07 0.06 0.07 0.05 0.045 0.06 -
P/RPS 5.34 4.05 4.26 6.63 5.64 4.51 6.54 -12.60%
P/EPS -18.87 -15.28 -7.49 -7.52 -6.52 -6.88 -14.17 20.97%
EY -5.30 -6.54 -13.35 -13.30 -15.34 -14.53 -7.06 -17.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 2.98 2.59 3.06 2.07 1.76 2.05 61.86%

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