[KEYASIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.49%
YoY- 143.62%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 73,861 64,110 70,526 78,432 94,832 84,917 57,145 18.60%
PBT 11,133 13,137 14,544 16,302 20,499 19,828 13,264 -10.99%
Tax -820 -546 -717 -825 -785 -513 -314 89.30%
NP 10,313 12,591 13,827 15,477 19,714 19,315 12,950 -14.04%
-
NP to SH 10,313 12,591 13,827 15,477 19,714 19,315 12,950 -14.04%
-
Tax Rate 7.37% 4.16% 4.93% 5.06% 3.83% 2.59% 2.37% -
Total Cost 63,548 51,519 56,699 62,955 75,118 65,602 44,195 27.31%
-
Net Worth 182,710 182,720 179,713 0 242,592 171,129 164,522 7.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 182,710 182,720 179,713 0 242,592 171,129 164,522 7.22%
NOSH 806,666 801,406 810,983 813,846 1,140,000 805,696 804,512 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.96% 19.64% 19.61% 19.73% 20.79% 22.75% 22.66% -
ROE 5.64% 6.89% 7.69% 0.00% 8.13% 11.29% 7.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.16 8.00 8.70 9.64 8.32 10.54 7.10 18.45%
EPS 1.28 1.57 1.70 1.90 1.73 2.40 1.61 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.228 0.2216 0.00 0.2128 0.2124 0.2045 7.02%
Adjusted Per Share Value based on latest NOSH - 813,846
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.28 4.58 5.04 5.60 6.77 6.07 4.08 18.69%
EPS 0.74 0.90 0.99 1.11 1.41 1.38 0.93 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1305 0.1284 0.00 0.1733 0.1222 0.1175 7.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.45 0.52 0.60 0.38 0.30 0.53 0.43 -
P/RPS 4.91 6.50 6.90 3.94 3.61 5.03 6.05 -12.96%
P/EPS 35.20 33.10 35.19 19.98 17.35 22.11 26.71 20.14%
EY 2.84 3.02 2.84 5.00 5.76 4.52 3.74 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.28 2.71 0.00 1.41 2.50 2.10 -3.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 26/05/09 21/01/09 24/11/08 - -
Price 0.38 0.41 0.56 0.65 0.35 0.48 0.00 -
P/RPS 4.15 5.13 6.44 6.74 4.21 4.55 0.00 -
P/EPS 29.72 26.10 32.85 34.18 20.24 20.02 0.00 -
EY 3.36 3.83 3.04 2.93 4.94 4.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.80 2.53 0.00 1.64 2.26 0.00 -

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