[KEYASIC] YoY TTM Result on 30-Nov-2016 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 49.84%
YoY--%
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Revenue 15,170 30,158 20,834 8,991 34,040 25,942 17,650 -2.01%
PBT -6,299 4,199 -1,372 -4,134 -10,536 -17,431 -36,128 -20.96%
Tax -809 -1 0 -6 -86 -108 -121 29.17%
NP -7,108 4,198 -1,372 -4,140 -10,622 -17,539 -36,249 -19.70%
-
NP to SH -7,108 4,198 -1,372 -4,140 -10,622 -17,539 -36,249 -19.70%
-
Tax Rate - 0.02% - - - - - -
Total Cost 22,278 25,960 22,206 13,131 44,662 43,481 53,899 -11.22%
-
Net Worth 27,186 35,266 23,556 0 58,372 69,970 85,929 -14.36%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 27,186 35,266 23,556 0 58,372 69,970 85,929 -14.36%
NOSH 950,569 950,569 890,569 841,379 807,368 812,666 798,604 2.37%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -46.86% 13.92% -6.59% -46.05% -31.20% -67.61% -205.38% -
ROE -26.15% 11.90% -5.82% 0.00% -18.20% -25.07% -42.18% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.60 3.17 2.33 1.07 4.22 3.19 2.21 -4.25%
EPS -0.75 0.44 -0.15 -0.49 -1.32 -2.16 -4.54 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0286 0.0371 0.0264 0.00 0.0723 0.0861 0.1076 -16.34%
Adjusted Per Share Value based on latest NOSH - 841,379
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.09 2.16 1.49 0.64 2.43 1.86 1.26 -1.93%
EPS -0.51 0.30 -0.10 -0.30 -0.76 -1.25 -2.59 -19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0252 0.0168 0.00 0.0418 0.05 0.0615 -14.39%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/06/14 28/06/13 29/06/12 -
Price 0.055 0.115 0.19 0.065 0.10 0.095 0.14 -
P/RPS 3.45 3.62 8.14 6.08 2.37 2.98 6.33 -7.85%
P/EPS -7.36 26.04 -123.57 -13.21 -7.60 -4.40 -3.08 12.45%
EY -13.60 3.84 -0.81 -7.57 -13.16 -22.72 -32.42 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.10 7.20 0.00 1.38 1.10 1.30 5.39%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/06/14 30/06/13 30/06/12 CAGR
Date 22/01/20 29/01/19 23/01/18 - 27/08/14 29/08/13 13/08/12 -
Price 0.05 0.11 0.235 0.00 0.14 0.10 0.12 -
P/RPS 3.13 3.47 10.06 0.00 3.32 3.13 5.43 -7.15%
P/EPS -6.69 24.91 -152.84 0.00 -10.64 -4.63 -2.64 13.34%
EY -14.96 4.01 -0.65 0.00 -9.40 -21.58 -37.83 -11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.96 8.90 0.00 1.94 1.16 1.12 6.19%

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