[KEYASIC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.64%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 40,195 39,520 25,942 25,034 21,453 16,959 17,650 72.83%
PBT -7,089 -13,840 -17,431 -18,419 -19,121 -30,467 -36,128 -66.13%
Tax -99 -103 -108 -116 -115 -137 -121 -12.48%
NP -7,188 -13,943 -17,539 -18,535 -19,236 -30,604 -36,249 -65.89%
-
NP to SH -7,188 -13,943 -17,539 -18,535 -19,236 -30,604 -36,249 -65.89%
-
Tax Rate - - - - - - - -
Total Cost 47,383 53,463 43,481 43,569 40,689 47,563 53,899 -8.20%
-
Net Worth 67,412 65,178 69,970 72,421 74,730 82,822 85,929 -14.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 67,412 65,178 69,970 72,421 74,730 82,822 85,929 -14.90%
NOSH 797,777 761,428 812,666 813,720 803,548 809,607 798,604 -0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -17.88% -35.28% -67.61% -74.04% -89.67% -180.46% -205.38% -
ROE -10.66% -21.39% -25.07% -25.59% -25.74% -36.95% -42.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.04 5.19 3.19 3.08 2.67 2.09 2.21 72.99%
EPS -0.90 -1.83 -2.16 -2.28 -2.39 -3.78 -4.54 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0856 0.0861 0.089 0.093 0.1023 0.1076 -14.84%
Adjusted Per Share Value based on latest NOSH - 813,720
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.88 2.83 1.86 1.79 1.53 1.21 1.26 73.25%
EPS -0.51 -1.00 -1.25 -1.33 -1.38 -2.19 -2.59 -66.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0466 0.05 0.0518 0.0535 0.0592 0.0615 -14.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.095 0.095 0.125 0.11 0.12 0.14 -
P/RPS 2.78 1.83 2.98 4.06 4.12 5.73 6.33 -42.13%
P/EPS -15.54 -5.19 -4.40 -5.49 -4.60 -3.17 -3.08 193.30%
EY -6.44 -19.28 -22.72 -18.22 -21.76 -31.50 -32.42 -65.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.11 1.10 1.40 1.18 1.17 1.30 17.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 29/08/13 13/05/13 22/02/13 22/11/12 13/08/12 -
Price 0.12 0.095 0.10 0.10 0.105 0.17 0.12 -
P/RPS 2.38 1.83 3.13 3.25 3.93 8.12 5.43 -42.21%
P/EPS -13.32 -5.19 -4.63 -4.39 -4.39 -4.50 -2.64 193.30%
EY -7.51 -19.28 -21.58 -22.78 -22.80 -22.24 -37.83 -65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.11 1.16 1.12 1.13 1.66 1.12 17.09%

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