[KEYASIC] YoY Annualized Quarter Result on 31-May-2023 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- 29.61%
YoY- 38.15%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 22,903 20,823 13,587 13,881 11,324 24,009 29,431 -4.08%
PBT -10,777 -5,503 -8,938 -7,929 -18,681 -1,232 3,609 -
Tax 4 -10 25 -22 796 -809 -1 -
NP -10,773 -5,513 -8,913 -7,951 -17,885 -2,041 3,608 -
-
NP to SH -10,773 -5,513 -8,913 -7,951 -17,885 -2,041 3,608 -
-
Tax Rate - - - - - - 0.03% -
Total Cost 33,676 26,336 22,500 21,832 29,209 26,050 25,823 4.52%
-
Net Worth 23,767 32,388 34,895 36,550 20,317 31,844 25,826 -1.37%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 23,767 32,388 34,895 36,550 20,317 31,844 25,826 -1.37%
NOSH 1,398,061 1,378,249 1,363,111 1,269,111 1,058,219 950,569 890,569 7.79%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin -47.04% -26.48% -65.60% -57.28% -157.94% -8.50% 12.26% -
ROE -45.33% -17.02% -25.54% -21.75% -88.03% -6.41% 13.97% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 1.64 1.51 1.00 1.09 1.07 2.53 3.30 -10.99%
EPS -0.77 -0.40 -0.65 -0.63 -1.69 -0.21 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0235 0.0256 0.0288 0.0192 0.0335 0.029 -8.50%
Adjusted Per Share Value based on latest NOSH - 1,203,333
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 1.64 1.49 0.97 0.99 0.81 1.72 2.10 -4.03%
EPS -0.77 -0.39 -0.64 -0.57 -1.28 -0.15 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0231 0.0249 0.0261 0.0145 0.0227 0.0184 -1.30%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.045 0.065 0.05 0.17 0.10 0.095 0.135 -
P/RPS 2.75 4.30 5.02 15.54 9.34 3.76 4.09 -6.39%
P/EPS -5.84 -16.25 -7.65 -27.13 -5.92 -44.25 33.32 -
EY -17.12 -6.15 -13.08 -3.69 -16.90 -2.26 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.77 1.95 5.90 5.21 2.84 4.66 -8.97%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 30/07/24 27/07/23 29/07/22 13/08/21 30/07/20 31/07/19 26/07/18 -
Price 0.05 0.07 0.045 0.115 0.10 0.095 0.195 -
P/RPS 3.05 4.63 4.51 10.51 9.34 3.76 5.90 -10.40%
P/EPS -6.49 -17.50 -6.88 -18.36 -5.92 -44.25 48.13 -
EY -15.41 -5.71 -14.53 -5.45 -16.90 -2.26 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.98 1.76 3.99 5.21 2.84 6.72 -12.85%

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