[KEYASIC] YoY Annualized Quarter Result on 31-May-2016

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
Revenue 20,244 25,454 27,036 0 22,183 18,594 8.84%
PBT -9,360 -9,132 -12,630 0 -19,370 -17,866 -47.51%
Tax -9 0 0 0 0 0 -
NP -9,369 -9,132 -12,630 0 -19,370 -17,866 -47.46%
-
NP to SH -9,369 -9,132 -12,630 0 -19,370 -17,866 -47.46%
-
Tax Rate - - - - - - -
Total Cost 29,613 34,586 39,666 0 41,553 36,460 -18.73%
-
Net Worth 19,320 21,754 23,912 23,323 24,612 20,924 -7.64%
Dividend
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
Net Worth 19,320 21,754 23,912 23,323 24,612 20,924 -7.64%
NOSH 832,800 827,173 842,000 842,000 799,108 804,797 3.46%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
NP Margin -46.28% -35.88% -46.72% 0.00% -87.32% -96.09% -
ROE -48.49% -41.98% -52.82% 0.00% -78.70% -85.38% -
Per Share
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
RPS 2.43 3.08 3.21 0.00 2.78 2.31 5.18%
EPS -1.13 -1.10 -1.50 0.00 -2.42 -2.22 -49.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0263 0.0284 0.0277 0.0308 0.026 -10.74%
Adjusted Per Share Value based on latest NOSH - 842,000
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
RPS 1.45 1.82 1.93 0.00 1.58 1.33 8.99%
EPS -0.67 -0.65 -0.90 0.00 -1.38 -1.28 -47.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0155 0.0171 0.0167 0.0176 0.0149 -7.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 -
Price 0.11 0.145 0.20 0.14 0.08 0.185 -
P/RPS 4.53 4.71 6.23 0.00 2.88 8.01 -43.35%
P/EPS -9.78 -13.13 -13.33 0.00 -3.30 -8.33 17.35%
EY -10.23 -7.61 -7.50 0.00 -30.30 -12.00 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 5.51 7.04 5.05 2.60 7.12 -33.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/05/16 30/06/15 30/09/15 CAGR
Date 18/11/16 24/08/16 23/05/16 - 20/08/15 24/11/15 -
Price 0.095 0.13 0.17 0.00 0.08 0.195 -
P/RPS 3.91 4.22 5.29 0.00 2.88 8.44 -53.57%
P/EPS -8.44 -11.78 -11.33 0.00 -3.30 -8.78 -3.86%
EY -11.84 -8.49 -8.82 0.00 -30.30 -11.38 4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 4.94 5.99 0.00 2.60 7.50 -45.37%

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