[KEYASIC] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -36.1%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 15,065 41,321 17,232 19,150 25,404 72,260 113,222 -28.53%
PBT -17,576 -8,524 -15,566 -25,449 -34,950 16,624 26,437 -
Tax -74 -102 -117 -96 -133 -365 -684 -30.95%
NP -17,650 -8,626 -15,684 -25,545 -35,084 16,258 25,753 -
-
NP to SH -17,650 -8,626 -15,684 -25,545 -35,084 16,258 25,753 -
-
Tax Rate - - - - - 2.20% 2.59% -
Total Cost 32,715 49,947 32,916 44,695 60,488 56,001 87,469 -15.11%
-
Net Worth 54,155 68,374 81,860 112,780 156,471 184,121 167,449 -17.14%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,155 68,374 81,860 112,780 156,471 184,121 167,449 -17.14%
NOSH 802,302 798,765 800,204 804,999 815,382 807,549 788,367 0.29%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -117.16% -20.88% -91.02% -133.39% -138.10% 22.50% 22.75% -
ROE -32.59% -12.62% -19.16% -22.65% -22.42% 8.83% 15.38% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.88 5.17 2.15 2.38 3.12 8.95 14.36 -28.73%
EPS -2.20 -1.08 -1.96 -3.17 -4.36 2.01 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0856 0.1023 0.1401 0.1919 0.228 0.2124 -17.38%
Adjusted Per Share Value based on latest NOSH - 801,147
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.08 2.95 1.23 1.37 1.81 5.16 8.09 -28.49%
EPS -1.26 -0.62 -1.12 -1.82 -2.51 1.16 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0488 0.0585 0.0806 0.1118 0.1315 0.1196 -17.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.11 0.095 0.12 0.135 0.16 0.52 0.53 -
P/RPS 5.86 1.84 5.57 5.67 5.14 5.81 3.69 8.00%
P/EPS -5.00 -8.80 -6.12 -4.25 -3.72 25.83 16.22 -
EY -20.00 -11.37 -16.33 -23.51 -26.89 3.87 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.11 1.17 0.96 0.83 2.28 2.50 -6.87%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 25/11/13 22/11/12 24/11/11 29/11/10 30/11/09 24/11/08 -
Price 0.075 0.095 0.17 0.15 0.14 0.41 0.48 -
P/RPS 3.99 1.84 7.89 6.31 4.49 4.58 3.34 3.00%
P/EPS -3.41 -8.80 -8.67 -4.73 -3.25 20.36 14.69 -
EY -29.33 -11.37 -11.53 -21.16 -30.73 4.91 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.66 1.07 0.73 1.80 2.26 -11.17%

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