[KEYASIC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.57%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,959 17,650 16,312 18,398 18,700 19,506 20,925 -13.03%
PBT -30,467 -36,128 -37,557 -37,880 -40,991 -48,139 -48,677 -26.76%
Tax -137 -121 -139 -120 -122 -122 -119 9.81%
NP -30,604 -36,249 -37,696 -38,000 -41,113 -48,261 -48,796 -26.66%
-
NP to SH -30,604 -36,249 -37,696 -38,000 -41,113 -48,261 -48,796 -26.66%
-
Tax Rate - - - - - - - -
Total Cost 47,563 53,899 54,008 56,398 59,813 67,767 69,721 -22.45%
-
Net Worth 82,822 85,929 90,057 94,768 112,240 122,024 127,720 -25.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 82,822 85,929 90,057 94,768 112,240 122,024 127,720 -25.02%
NOSH 809,607 798,604 807,692 805,170 801,147 800,163 804,285 0.43%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -180.46% -205.38% -231.09% -206.54% -219.86% -247.42% -233.19% -
ROE -36.95% -42.18% -41.86% -40.10% -36.63% -39.55% -38.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.09 2.21 2.02 2.28 2.33 2.44 2.60 -13.51%
EPS -3.78 -4.54 -4.67 -4.72 -5.13 -6.03 -6.07 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1076 0.1115 0.1177 0.1401 0.1525 0.1588 -25.34%
Adjusted Per Share Value based on latest NOSH - 805,170
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.21 1.26 1.17 1.31 1.34 1.39 1.49 -12.92%
EPS -2.19 -2.59 -2.69 -2.71 -2.94 -3.45 -3.49 -26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0614 0.0643 0.0677 0.0802 0.0872 0.0912 -24.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.14 0.14 0.13 0.135 0.12 0.17 -
P/RPS 5.73 6.33 6.93 5.69 5.78 4.92 6.53 -8.32%
P/EPS -3.17 -3.08 -3.00 -2.75 -2.63 -1.99 -2.80 8.60%
EY -31.50 -32.42 -33.34 -36.30 -38.01 -50.26 -35.69 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.30 1.26 1.10 0.96 0.79 1.07 6.12%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 13/08/12 23/05/12 24/02/12 24/11/11 18/08/11 24/05/11 -
Price 0.17 0.12 0.12 0.13 0.15 0.16 0.15 -
P/RPS 8.12 5.43 5.94 5.69 6.43 6.56 5.77 25.50%
P/EPS -4.50 -2.64 -2.57 -2.75 -2.92 -2.65 -2.47 49.00%
EY -22.24 -37.83 -38.89 -36.30 -34.21 -37.70 -40.45 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.12 1.08 1.10 1.07 1.05 0.94 45.94%

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