[KEYASIC] YoY Annualized Quarter 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- -21.61%
YoY- 50.9%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,293 17,046 41,095 21,591 18,424 23,715 73,861 -20.03%
PBT -13,920 -34,251 -7,302 -19,142 -38,131 -49,138 11,646 -
Tax 0 0 -245 69 -715 371 -709 -
NP -13,920 -34,251 -7,547 -19,073 -38,846 -48,767 10,937 -
-
NP to SH -13,920 -34,251 -7,547 -19,073 -38,846 -48,767 10,937 -
-
Tax Rate - - - - - - 6.09% -
Total Cost 33,213 51,297 48,642 40,664 57,270 72,482 62,924 -10.09%
-
Net Worth 23,639 33,080 67,097 73,885 94,275 132,818 182,149 -28.83%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 23,639 33,080 67,097 73,885 94,275 132,818 182,149 -28.83%
NOSH 823,668 802,929 798,777 804,853 805,084 807,900 804,191 0.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -72.15% -200.93% -18.36% -88.34% -210.84% -205.64% 14.81% -
ROE -58.89% -103.54% -11.25% -25.81% -41.20% -36.72% 6.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.34 2.12 5.14 2.68 2.29 2.94 9.18 -20.36%
EPS -1.69 -4.27 -0.94 -2.38 -4.83 -6.06 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0412 0.084 0.0918 0.1171 0.1644 0.2265 -29.11%
Adjusted Per Share Value based on latest NOSH - 803,548
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.38 1.22 2.94 1.54 1.32 1.69 5.28 -20.03%
EPS -0.99 -2.45 -0.54 -1.36 -2.77 -3.48 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0236 0.0479 0.0528 0.0673 0.0949 0.1301 -28.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.14 0.055 0.14 0.11 0.13 0.14 0.45 -
P/RPS 5.98 2.59 2.72 4.10 5.68 4.77 4.90 3.37%
P/EPS -8.28 -1.29 -14.82 -4.64 -2.69 -2.32 33.09 -
EY -12.07 -77.56 -6.75 -21.54 -37.12 -43.12 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.33 1.67 1.20 1.11 0.85 1.99 16.11%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 25/02/14 22/02/13 24/02/12 24/02/11 25/02/10 -
Price 0.17 0.095 0.12 0.105 0.13 0.15 0.38 -
P/RPS 7.26 4.47 2.33 3.91 5.68 5.11 4.14 9.80%
P/EPS -10.06 -2.23 -12.70 -4.43 -2.69 -2.48 27.94 -
EY -9.94 -44.90 -7.87 -22.57 -37.12 -40.24 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 2.31 1.43 1.14 1.11 0.91 1.68 23.34%

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