[KEYASIC] YoY Annualized Quarter Result on 31-May-2017 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
31-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- -34.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
Revenue 11,324 24,009 29,431 23,991 19,293 17,046 41,095 -18.19%
PBT -18,681 -1,232 3,609 -10,715 -13,920 -34,251 -7,302 15.75%
Tax 796 -809 -1 -6 0 0 -245 -
NP -17,885 -2,041 3,608 -10,721 -13,920 -34,251 -7,547 14.38%
-
NP to SH -17,885 -2,041 3,608 -10,721 -13,920 -34,251 -7,547 14.38%
-
Tax Rate - - 0.03% - - - - -
Total Cost 29,209 26,050 25,823 34,712 33,213 51,297 48,642 -7.63%
-
Net Worth 20,317 31,844 25,826 16,416 23,639 33,080 67,097 -16.98%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 20,317 31,844 25,826 16,416 23,639 33,080 67,097 -16.98%
NOSH 1,058,219 950,569 890,569 837,578 823,668 802,929 798,777 4.47%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -157.94% -8.50% 12.26% -44.69% -72.15% -200.93% -18.36% -
ROE -88.03% -6.41% 13.97% -65.31% -58.89% -103.54% -11.25% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.07 2.53 3.30 2.86 2.34 2.12 5.14 -21.68%
EPS -1.69 -0.21 0.41 -1.28 -1.69 -4.27 -0.94 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0335 0.029 0.0196 0.0287 0.0412 0.084 -20.54%
Adjusted Per Share Value based on latest NOSH - 852,352
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.81 1.72 2.10 1.71 1.38 1.22 2.94 -18.19%
EPS -1.28 -0.15 0.26 -0.77 -0.99 -2.45 -0.54 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0145 0.0227 0.0184 0.0117 0.0169 0.0236 0.0479 -16.98%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 -
Price 0.10 0.095 0.135 0.12 0.14 0.055 0.14 -
P/RPS 9.34 3.76 4.09 4.19 5.98 2.59 2.72 21.18%
P/EPS -5.92 -44.25 33.32 -9.37 -8.28 -1.29 -14.82 -13.32%
EY -16.90 -2.26 3.00 -10.67 -12.07 -77.56 -6.75 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 2.84 4.66 6.12 4.88 1.33 1.67 19.39%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 CAGR
Date 30/07/20 31/07/19 26/07/18 31/07/17 26/02/16 13/02/15 25/02/14 -
Price 0.10 0.095 0.195 0.17 0.17 0.095 0.12 -
P/RPS 9.34 3.76 5.90 5.94 7.26 4.47 2.33 24.14%
P/EPS -5.92 -44.25 48.13 -13.28 -10.06 -2.23 -12.70 -11.21%
EY -16.90 -2.26 2.08 -7.53 -9.94 -44.90 -7.87 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 2.84 6.72 8.67 5.92 2.31 1.43 22.31%

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