[KEYASIC] YoY Quarter Result on 30-Nov-2021 [#2]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- -207.23%
YoY- 45.27%
Quarter Report
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
Revenue 3,258 4,027 2,627 6,642 6,851 0 2,390 4.26%
PBT -1,573 -2,874 -1,956 311 636 0 -4,583 -13.41%
Tax 0 0 0 0 0 0 -19 -
NP -1,573 -2,874 -1,956 311 636 0 -4,602 -13.46%
-
NP to SH -1,573 -2,874 -1,956 311 636 0 -4,602 -13.46%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 4,831 6,901 4,583 6,331 6,215 0 6,992 -4.85%
-
Net Worth 41,396 26,391 27,186 35,266 23,556 0 58,372 -4.52%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
Net Worth 41,396 26,391 27,186 35,266 23,556 0 58,372 -4.52%
NOSH 1,335,361 1,172,961 950,569 950,569 890,569 841,379 807,368 7.01%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
NP Margin -48.28% -71.37% -74.46% 4.68% 9.28% 0.00% -192.55% -
ROE -3.80% -10.89% -7.19% 0.88% 2.70% 0.00% -7.88% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
RPS 0.24 0.34 0.28 0.70 0.77 0.00 0.30 -2.96%
EPS -0.12 -0.25 -0.21 0.03 0.07 0.00 -0.57 -18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0225 0.0286 0.0371 0.0264 0.00 0.0723 -10.77%
Adjusted Per Share Value based on latest NOSH - 1,335,361
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
RPS 0.24 0.30 0.19 0.49 0.50 0.00 0.18 3.95%
EPS -0.12 -0.21 -0.14 0.02 0.05 0.00 -0.34 -13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0194 0.0199 0.0259 0.0173 0.00 0.0428 -4.50%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/06/14 -
Price 0.085 0.075 0.055 0.115 0.19 0.065 0.10 -
P/RPS 34.84 21.85 19.90 16.46 24.75 0.00 33.78 0.41%
P/EPS -72.16 -30.61 -26.73 351.50 266.57 0.00 -17.54 20.98%
EY -1.39 -3.27 -3.74 0.28 0.38 0.00 -5.70 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.33 1.92 3.10 7.20 0.00 1.38 9.67%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 CAGR
Date 27/01/22 29/01/21 22/01/20 29/01/19 23/01/18 - 27/08/14 -
Price 0.085 0.095 0.05 0.11 0.235 0.00 0.14 -
P/RPS 34.84 27.67 18.09 15.74 30.61 0.00 47.29 -4.03%
P/EPS -72.16 -38.77 -24.30 336.21 329.70 0.00 -24.56 15.62%
EY -1.39 -2.58 -4.12 0.30 0.30 0.00 -4.07 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 4.22 1.75 2.96 8.90 0.00 1.94 4.76%

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