[KEYASIC] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 89.19%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,720 4,675 6,303 2,722 4,808 7,272 9,445 -18.72%
PBT -4,896 -4,748 -3,467 -4,169 -4,492 -3,931 2,300 -
Tax 0 -21 -32 -31 -12 -43 -184 -
NP -4,896 -4,769 -3,499 -4,200 -4,504 -3,974 2,116 -
-
NP to SH -4,896 -4,769 -3,499 -4,200 -4,504 -3,974 2,116 -
-
Tax Rate - - - - - - 8.00% -
Total Cost 7,616 9,444 9,802 6,922 9,312 11,246 7,329 0.64%
-
Net Worth 28,011 63,047 72,421 90,057 127,720 178,343 175,383 -26.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 28,011 63,047 72,421 90,057 127,720 178,343 175,383 -26.33%
NOSH 802,622 808,305 813,720 807,692 804,285 811,020 813,846 -0.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -180.00% -102.01% -55.51% -154.30% -93.68% -54.65% 22.40% -
ROE -17.48% -7.56% -4.83% -4.66% -3.53% -2.23% 1.21% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.34 0.58 0.77 0.34 0.60 0.90 1.16 -18.49%
EPS -0.61 -0.59 -0.43 -0.52 -0.56 -0.49 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.078 0.089 0.1115 0.1588 0.2199 0.2155 -26.16%
Adjusted Per Share Value based on latest NOSH - 807,692
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.19 0.33 0.45 0.19 0.34 0.52 0.67 -18.93%
EPS -0.35 -0.34 -0.25 -0.30 -0.32 -0.28 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.045 0.0517 0.0643 0.0912 0.1274 0.1253 -26.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.07 0.10 0.125 0.14 0.17 0.31 0.38 -
P/RPS 20.66 17.29 16.14 41.54 28.44 34.57 32.74 -7.38%
P/EPS -11.48 -16.95 -29.07 -26.92 -30.36 -63.27 146.15 -
EY -8.71 -5.90 -3.44 -3.71 -3.29 -1.58 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.28 1.40 1.26 1.07 1.41 1.76 2.23%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 13/05/13 23/05/12 24/05/11 20/05/10 26/05/09 -
Price 0.07 0.09 0.10 0.12 0.15 0.33 0.65 -
P/RPS 20.66 15.56 12.91 35.61 25.09 36.80 56.01 -15.30%
P/EPS -11.48 -15.25 -23.26 -23.08 -26.79 -67.35 250.00 -
EY -8.71 -6.56 -4.30 -4.33 -3.73 -1.48 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.15 1.12 1.08 0.94 1.50 3.02 -6.55%

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