[KEYASIC] QoQ Annualized Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 21,368 20,823 21,393 16,490 10,688 13,587 13,357 36.67% QoQ % 2.62% -2.67% 29.74% 54.29% -21.34% 1.72% - Horiz. % 159.97% 155.89% 160.16% 123.45% 80.02% 101.72% 100.00%
PBT -12,748 -5,503 -7,832 -11,756 -8,208 -8,938 -4,837 90.45% QoQ % -131.66% 29.74% 33.38% -43.23% 8.17% -84.77% - Horiz. % 263.53% 113.76% 161.91% 243.03% 169.68% 184.77% 100.00%
Tax 0 -10 0 0 0 25 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -40.00% 0.00% 0.00% 0.00% 100.00% -
NP -12,748 -5,513 -7,832 -11,756 -8,208 -8,913 -4,837 90.45% QoQ % -131.24% 29.61% 33.38% -43.23% 7.91% -84.25% - Horiz. % 263.53% 113.97% 161.91% 243.03% 169.68% 184.25% 100.00%
NP to SH -12,748 -5,513 -7,832 -11,756 -8,208 -8,913 -4,837 90.45% QoQ % -131.24% 29.61% 33.38% -43.23% 7.91% -84.25% - Horiz. % 263.53% 113.97% 161.91% 243.03% 169.68% 184.25% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 34,116 26,336 29,225 28,246 18,896 22,500 18,194 51.88% QoQ % 29.54% -9.89% 3.47% 49.48% -16.02% 23.66% - Horiz. % 187.51% 144.75% 160.63% 155.24% 103.85% 123.66% 100.00%
Net Worth 29,681 32,388 32,329 31,256 32,850 34,895 39,802 -17.72% QoQ % -8.36% 0.18% 3.43% -4.85% -5.86% -12.33% - Horiz. % 74.57% 81.37% 81.22% 78.53% 82.53% 87.67% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 29,681 32,388 32,329 31,256 32,850 34,895 39,802 -17.72% QoQ % -8.36% 0.18% 3.43% -4.85% -5.86% -12.33% - Horiz. % 74.57% 81.37% 81.22% 78.53% 82.53% 87.67% 100.00%
NOSH 1,393,511 1,378,249 1,393,511 1,364,911 1,363,111 1,363,111 1,363,111 1.48% QoQ % 1.11% -1.10% 2.10% 0.13% 0.00% 0.00% - Horiz. % 102.23% 101.11% 102.23% 100.13% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -59.66 % -26.48 % -36.61 % -71.29 % -76.80 % -65.60 % -36.21 % 39.37% QoQ % -125.30% 27.67% 48.65% 7.17% -17.07% -81.17% - Horiz. % 164.76% 73.13% 101.10% 196.88% 212.10% 181.17% 100.00%
ROE -42.95 % -17.02 % -24.23 % -37.61 % -24.99 % -25.54 % -12.15 % 131.52% QoQ % -152.35% 29.76% 35.58% -50.50% 2.15% -110.21% - Horiz. % 353.50% 140.08% 199.42% 309.55% 205.68% 210.21% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 1.53 1.51 1.54 1.21 0.78 1.00 0.98 34.47% QoQ % 1.32% -1.95% 27.27% 55.13% -22.00% 2.04% - Horiz. % 156.12% 154.08% 157.14% 123.47% 79.59% 102.04% 100.00%
EPS -0.92 -0.40 -0.56 -0.86 -0.60 -0.65 -0.36 86.60% QoQ % -130.00% 28.57% 34.88% -43.33% 7.69% -80.56% - Horiz. % 255.56% 111.11% 155.56% 238.89% 166.67% 180.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0213 0.0235 0.0232 0.0229 0.0241 0.0256 0.0292 -18.92% QoQ % -9.36% 1.29% 1.31% -4.98% -5.86% -12.33% - Horiz. % 72.95% 80.48% 79.45% 78.42% 82.53% 87.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 1.53 1.49 1.53 1.18 0.76 0.97 0.96 36.33% QoQ % 2.68% -2.61% 29.66% 55.26% -21.65% 1.04% - Horiz. % 159.38% 155.21% 159.38% 122.92% 79.17% 101.04% 100.00%
EPS -0.91 -0.39 -0.56 -0.84 -0.59 -0.64 -0.35 88.75% QoQ % -133.33% 30.36% 33.33% -42.37% 7.81% -82.86% - Horiz. % 260.00% 111.43% 160.00% 240.00% 168.57% 182.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0212 0.0232 0.0231 0.0224 0.0235 0.0250 0.0285 -17.86% QoQ % -8.62% 0.43% 3.13% -4.68% -6.00% -12.28% - Horiz. % 74.39% 81.40% 81.05% 78.60% 82.46% 87.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.0900 0.0650 0.0650 0.0450 0.0400 0.0500 0.0650 -
P/RPS 5.87 4.30 4.23 3.72 5.10 5.02 6.63 -7.78% QoQ % 36.51% 1.65% 13.71% -27.06% 1.59% -24.28% - Horiz. % 88.54% 64.86% 63.80% 56.11% 76.92% 75.72% 100.00%
P/EPS -9.84 -16.25 -11.57 -5.22 -6.64 -7.65 -18.32 -33.85% QoQ % 39.45% -40.45% -121.65% 21.39% 13.20% 58.24% - Horiz. % 53.71% 88.70% 63.16% 28.49% 36.24% 41.76% 100.00%
EY -10.16 -6.15 -8.65 -19.14 -15.05 -13.08 -5.46 51.12% QoQ % -65.20% 28.90% 54.81% -27.18% -15.06% -139.56% - Horiz. % 186.08% 112.64% 158.42% 350.55% 275.64% 239.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.23 2.77 2.80 1.97 1.66 1.95 2.23 53.06% QoQ % 52.71% -1.07% 42.13% 18.67% -14.87% -12.56% - Horiz. % 189.69% 124.22% 125.56% 88.34% 74.44% 87.44% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - - 27/04/23 19/01/23 28/10/22 29/07/22 27/04/22 -
Price 0.0900 0.0700 0.0600 0.0700 0.0500 0.0450 0.0600 -
P/RPS 5.87 4.63 3.91 5.79 6.38 4.51 6.12 -2.73% QoQ % 26.78% 18.41% -32.47% -9.25% 41.46% -26.31% - Horiz. % 95.92% 75.65% 63.89% 94.61% 104.25% 73.69% 100.00%
P/EPS -9.84 -17.50 -10.68 -8.13 -8.30 -6.88 -16.91 -30.23% QoQ % 43.77% -63.86% -31.37% 2.05% -20.64% 59.31% - Horiz. % 58.19% 103.49% 63.16% 48.08% 49.08% 40.69% 100.00%
EY -10.16 -5.71 -9.37 -12.30 -12.04 -14.53 -5.91 43.36% QoQ % -77.93% 39.06% 23.82% -2.16% 17.14% -145.85% - Horiz. % 171.91% 96.62% 158.54% 208.12% 203.72% 245.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.23 2.98 2.59 3.06 2.07 1.76 2.05 61.86% QoQ % 41.95% 15.06% -15.36% 47.83% 17.61% -14.15% - Horiz. % 206.34% 145.37% 126.34% 149.27% 100.98% 85.85% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KAB-Q2FR-30.11.2022.pdf 
