[KEYASIC] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.81%
YoY- -45.84%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 20,504 39,520 16,959 18,700 38,718 64,110 84,917 -21.07%
PBT -13,875 -13,840 -30,467 -40,991 -27,546 13,137 19,828 -
Tax -80 -103 -137 -122 -645 -546 -513 -26.62%
NP -13,955 -13,943 -30,604 -41,113 -28,191 12,591 19,315 -
-
NP to SH -13,955 -13,943 -30,604 -41,113 -28,191 12,591 19,315 -
-
Tax Rate - - - - - 4.16% 2.59% -
Total Cost 34,459 53,463 47,563 59,813 66,909 51,519 65,602 -10.17%
-
Net Worth 54,365 65,178 82,822 112,240 155,393 182,720 171,129 -17.38%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,365 65,178 82,822 112,240 155,393 182,720 171,129 -17.38%
NOSH 805,416 761,428 809,607 801,147 809,761 801,406 805,696 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -68.06% -35.28% -180.46% -219.86% -72.81% 19.64% 22.75% -
ROE -25.67% -21.39% -36.95% -36.63% -18.14% 6.89% 11.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.55 5.19 2.09 2.33 4.78 8.00 10.54 -21.05%
EPS -1.73 -1.83 -3.78 -5.13 -3.48 1.57 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0856 0.1023 0.1401 0.1919 0.228 0.2124 -17.38%
Adjusted Per Share Value based on latest NOSH - 801,147
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.46 2.82 1.21 1.34 2.77 4.58 6.07 -21.13%
EPS -1.00 -1.00 -2.19 -2.94 -2.01 0.90 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0466 0.0592 0.0802 0.111 0.1305 0.1222 -17.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.11 0.095 0.12 0.135 0.16 0.52 0.53 -
P/RPS 4.32 1.83 5.73 5.78 3.35 6.50 5.03 -2.50%
P/EPS -6.35 -5.19 -3.17 -2.63 -4.60 33.10 22.11 -
EY -15.75 -19.28 -31.50 -38.01 -21.76 3.02 4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.11 1.17 0.96 0.83 2.28 2.50 -6.87%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 25/11/13 22/11/12 24/11/11 29/11/10 30/11/09 24/11/08 -
Price 0.075 0.095 0.17 0.15 0.14 0.41 0.48 -
P/RPS 2.95 1.83 8.12 6.43 2.93 5.13 4.55 -6.96%
P/EPS -4.33 -5.19 -4.50 -2.92 -4.02 26.10 20.02 -
EY -23.10 -19.28 -22.24 -34.21 -24.87 3.83 4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.66 1.07 0.73 1.80 2.26 -11.17%

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