[KEYASIC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.15%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 39,520 25,942 25,034 21,453 16,959 17,650 16,312 80.29%
PBT -13,840 -17,431 -18,419 -19,121 -30,467 -36,128 -37,557 -48.56%
Tax -103 -108 -116 -115 -137 -121 -139 -18.09%
NP -13,943 -17,539 -18,535 -19,236 -30,604 -36,249 -37,696 -48.44%
-
NP to SH -13,943 -17,539 -18,535 -19,236 -30,604 -36,249 -37,696 -48.44%
-
Tax Rate - - - - - - - -
Total Cost 53,463 43,481 43,569 40,689 47,563 53,899 54,008 -0.67%
-
Net Worth 65,178 69,970 72,421 74,730 82,822 85,929 90,057 -19.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 65,178 69,970 72,421 74,730 82,822 85,929 90,057 -19.37%
NOSH 761,428 812,666 813,720 803,548 809,607 798,604 807,692 -3.85%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -35.28% -67.61% -74.04% -89.67% -180.46% -205.38% -231.09% -
ROE -21.39% -25.07% -25.59% -25.74% -36.95% -42.18% -41.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.19 3.19 3.08 2.67 2.09 2.21 2.02 87.48%
EPS -1.83 -2.16 -2.28 -2.39 -3.78 -4.54 -4.67 -46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0856 0.0861 0.089 0.093 0.1023 0.1076 0.1115 -16.14%
Adjusted Per Share Value based on latest NOSH - 803,548
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.83 1.86 1.79 1.53 1.21 1.26 1.17 80.09%
EPS -1.00 -1.25 -1.33 -1.38 -2.19 -2.59 -2.70 -48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.05 0.0518 0.0535 0.0592 0.0615 0.0644 -19.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.095 0.095 0.125 0.11 0.12 0.14 0.14 -
P/RPS 1.83 2.98 4.06 4.12 5.73 6.33 6.93 -58.80%
P/EPS -5.19 -4.40 -5.49 -4.60 -3.17 -3.08 -3.00 44.06%
EY -19.28 -22.72 -18.22 -21.76 -31.50 -32.42 -33.34 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.40 1.18 1.17 1.30 1.26 -8.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 13/05/13 22/02/13 22/11/12 13/08/12 23/05/12 -
Price 0.095 0.10 0.10 0.105 0.17 0.12 0.12 -
P/RPS 1.83 3.13 3.25 3.93 8.12 5.43 5.94 -54.35%
P/EPS -5.19 -4.63 -4.39 -4.39 -4.50 -2.64 -2.57 59.69%
EY -19.28 -21.58 -22.78 -22.80 -22.24 -37.83 -38.89 -37.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.12 1.13 1.66 1.12 1.08 1.84%

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