[KEYASIC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.37%
YoY- 51.62%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 20,834 8,991 34,040 25,942 17,650 19,506 54,384 -12.12%
PBT -1,372 -4,134 -10,536 -17,431 -36,128 -48,139 -5,479 -17.01%
Tax 0 -6 -86 -108 -121 -122 -661 -
NP -1,372 -4,140 -10,622 -17,539 -36,249 -48,261 -6,140 -18.27%
-
NP to SH -1,372 -4,140 -10,622 -17,539 -36,249 -48,261 -6,140 -18.27%
-
Tax Rate - - - - - - - -
Total Cost 22,206 13,131 44,662 43,481 53,899 67,767 60,524 -12.63%
-
Net Worth 23,556 0 58,372 69,970 85,929 122,024 172,261 -23.50%
Dividend
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 23,556 0 58,372 69,970 85,929 122,024 172,261 -23.50%
NOSH 890,569 841,379 807,368 812,666 798,604 800,163 808,358 1.31%
Ratio Analysis
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.59% -46.05% -31.20% -67.61% -205.38% -247.42% -11.29% -
ROE -5.82% 0.00% -18.20% -25.07% -42.18% -39.55% -3.56% -
Per Share
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.33 1.07 4.22 3.19 2.21 2.44 6.73 -13.31%
EPS -0.15 -0.49 -1.32 -2.16 -4.54 -6.03 -0.76 -19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.00 0.0723 0.0861 0.1076 0.1525 0.2131 -24.51%
Adjusted Per Share Value based on latest NOSH - 812,666
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.49 0.64 2.43 1.85 1.26 1.39 3.88 -12.09%
EPS -0.10 -0.30 -0.76 -1.25 -2.59 -3.45 -0.44 -18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.00 0.0417 0.05 0.0614 0.0872 0.1231 -23.52%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/11/17 30/11/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.19 0.065 0.10 0.095 0.14 0.12 0.33 -
P/RPS 8.14 6.08 2.37 2.98 6.33 4.92 4.91 7.04%
P/EPS -123.57 -13.21 -7.60 -4.40 -3.08 -1.99 -43.45 15.11%
EY -0.81 -7.57 -13.16 -22.72 -32.42 -50.26 -2.30 -13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.20 0.00 1.38 1.10 1.30 0.79 1.55 22.98%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/01/18 - 27/08/14 29/08/13 13/08/12 18/08/11 25/08/10 -
Price 0.235 0.00 0.14 0.10 0.12 0.16 0.22 -
P/RPS 10.06 0.00 3.32 3.13 5.43 6.56 3.27 16.34%
P/EPS -152.84 0.00 -10.64 -4.63 -2.64 -2.65 -28.96 25.11%
EY -0.65 0.00 -9.40 -21.58 -37.83 -37.70 -3.45 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.90 0.00 1.94 1.16 1.12 1.05 1.03 33.70%

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