[KEYASIC] YoY TTM Result on 28-Feb-2018 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
27-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 143.95%
YoY- 113.36%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
Revenue 14,578 12,512 28,623 22,960 6,406 20,504 39,520 -12.57%
PBT -18,980 -7,478 2,324 603 -4,506 -13,875 -13,840 4.34%
Tax 793 -809 -1 0 -6 -80 -103 -
NP -18,187 -8,287 2,323 603 -4,512 -13,955 -13,943 3.64%
-
NP to SH -18,187 -8,287 2,323 603 -4,512 -13,955 -13,943 3.64%
-
Tax Rate - - 0.04% 0.00% - - - -
Total Cost 32,765 20,799 26,300 22,357 10,918 34,459 53,463 -6.38%
-
Net Worth 24,781 25,095 33,269 24,627 0 54,365 65,178 -12.22%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
Net Worth 24,781 25,095 33,269 24,627 0 54,365 65,178 -12.22%
NOSH 1,174,473 950,569 950,569 890,569 828,800 805,416 761,428 6.01%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
NP Margin -124.76% -66.23% 8.12% 2.63% -70.43% -68.06% -35.28% -
ROE -73.39% -33.02% 6.98% 2.45% 0.00% -25.67% -21.39% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
RPS 1.24 1.32 3.01 2.57 0.77 2.55 5.19 -17.54%
EPS -1.55 -0.87 0.24 0.07 -0.54 -1.73 -1.83 -2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0264 0.035 0.0276 0.00 0.0675 0.0856 -17.20%
Adjusted Per Share Value based on latest NOSH - 890,569
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
RPS 1.04 0.89 2.04 1.64 0.46 1.46 2.82 -12.58%
EPS -1.30 -0.59 0.17 0.04 -0.32 -1.00 -1.00 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0179 0.0238 0.0176 0.00 0.0388 0.0466 -12.23%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 -
Price 0.11 0.04 0.105 0.18 0.085 0.11 0.095 -
P/RPS 8.86 3.04 3.49 7.00 11.00 4.32 1.83 23.68%
P/EPS -7.10 -4.59 42.97 266.36 -15.61 -6.35 -5.19 4.31%
EY -14.08 -21.79 2.33 0.38 -6.40 -15.75 -19.28 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 1.52 3.00 6.52 0.00 1.63 1.11 23.17%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 30/09/14 30/09/13 CAGR
Date 28/04/21 19/06/20 29/04/19 27/04/18 - 28/11/14 25/11/13 -
Price 0.195 0.095 0.12 0.145 0.00 0.075 0.095 -
P/RPS 15.71 7.22 3.99 5.64 0.00 2.95 1.83 33.61%
P/EPS -12.59 -10.90 49.10 214.57 0.00 -4.33 -5.19 12.68%
EY -7.94 -9.18 2.04 0.47 0.00 -23.10 -19.28 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.24 3.60 3.43 5.25 0.00 1.11 1.11 33.06%

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