[KEYASIC] QoQ Quarter Result on 2017-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Revenue 7,948 8,985 6,583 6,851 7,004 2,522 4,457 50.32% QoQ % -11.54% 36.49% -3.91% -2.18% 177.72% -43.41% - Horiz. % 178.33% 201.59% 147.70% 153.71% 157.15% 56.59% 100.00%
PBT 1,309 1,557 1,022 636 394 -1,449 -953 - QoQ % -15.93% 52.35% 60.69% 61.42% 127.19% -52.05% - Horiz. % -137.36% -163.38% -107.24% -66.74% -41.34% 152.05% 100.00%
Tax 0 -1 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% - - - - -
NP 1,309 1,556 1,022 636 394 -1,449 -953 - QoQ % -15.87% 52.25% 60.69% 61.42% 127.19% -52.05% - Horiz. % -137.36% -163.27% -107.24% -66.74% -41.34% 152.05% 100.00%
NP to SH 1,309 1,556 1,022 636 394 -1,449 -953 - QoQ % -15.87% 52.25% 60.69% 61.42% 127.19% -52.05% - Horiz. % -137.36% -163.27% -107.24% -66.74% -41.34% 152.05% 100.00%
Tax Rate - % 0.06 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 6,639 7,429 5,561 6,215 6,610 3,971 5,410 15.52% QoQ % -10.63% 33.59% -10.52% -5.98% 66.46% -26.60% - Horiz. % 122.72% 137.32% 102.79% 114.88% 122.18% 73.40% 100.00%
Net Worth 30,546 25,826 24,627 23,556 22,792 16,706 17,688 46.95% QoQ % 18.28% 4.87% 4.55% 3.35% 36.43% -5.56% - Horiz. % 172.69% 146.00% 139.23% 133.17% 128.85% 94.44% 100.00%
Dividend 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 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 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Net Worth 30,546 25,826 24,627 23,556 22,792 16,706 17,688 46.95% QoQ % 18.28% 4.87% 4.55% 3.35% 36.43% -5.56% - Horiz. % 172.69% 146.00% 139.23% 133.17% 128.85% 94.44% 100.00%
NOSH 890,569 890,569 892,302 892,302 890,319 852,352 834,381 4.70% QoQ % 0.00% -0.19% 0.00% 0.22% 4.45% 2.15% - Horiz. % 106.73% 106.73% 106.94% 106.94% 106.70% 102.15% 100.00%
Ratio Analysis 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
NP Margin 16.47 % 17.32 % 15.52 % 9.28 % 5.63 % -57.45 % -21.38 % - QoQ % -4.91% 11.60% 67.24% 64.83% 109.80% -168.71% - Horiz. % -77.03% -81.01% -72.59% -43.41% -26.33% 268.71% 100.00%
ROE 4.29 % 6.02 % 4.15 % 2.70 % 1.73 % -8.67 % -5.39 % - QoQ % -28.74% 45.06% 53.70% 56.07% 119.95% -60.85% - Horiz. % -79.59% -111.69% -76.99% -50.09% -32.10% 160.85% 100.00%
Per Share 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
RPS 0.89 1.01 0.74 0.77 0.79 0.30 0.53 44.09% QoQ % -11.88% 36.49% -3.90% -2.53% 163.33% -43.40% - Horiz. % 167.92% 190.57% 139.62% 145.28% 149.06% 56.60% 100.00%
EPS 0.15 0.17 0.11 0.07 0.04 -0.17 -0.11 - QoQ % -11.76% 54.55% 57.14% 75.00% 123.53% -54.55% - Horiz. % -136.36% -154.55% -100.00% -63.64% -36.36% 154.55% 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 0.0343 0.0290 0.0276 0.0264 0.0256 0.0196 0.0212 40.36% QoQ % 18.28% 5.07% 4.55% 3.13% 30.61% -7.55% - Horiz. % 161.79% 136.79% 130.19% 124.53% 120.75% 92.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
RPS 0.57 0.64 0.47 0.49 0.50 0.18 0.32 50.20% QoQ % -10.94% 36.17% -4.08% -2.00% 177.78% -43.75% - Horiz. % 178.12% 200.00% 146.88% 153.13% 156.25% 56.25% 100.00%
EPS 0.09 0.11 0.07 0.05 0.03 -0.10 -0.07 - QoQ % -18.18% 57.14% 40.00% 66.67% 130.00% -42.86% - Horiz. % -128.57% -157.14% -100.00% -71.43% -42.86% 142.86% 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 0.0218 0.0185 0.0176 0.0168 0.0163 0.0119 0.0127 46.33% QoQ % 17.84% 5.11% 4.76% 3.07% 36.97% -6.30% - Horiz. % 171.65% 145.67% 138.58% 132.28% 128.35% 93.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 31/03/17 -
Price 0.2000 0.1350 0.1800 0.1900 0.1250 0.1200 0.1400 -
P/RPS 22.41 13.38 24.40 24.75 15.89 40.56 26.21 -10.45% QoQ % 67.49% -45.16% -1.41% 55.76% -60.82% 54.75% - Horiz. % 85.50% 51.05% 93.09% 94.43% 60.63% 154.75% 100.00%
P/EPS 136.07 77.27 157.16 266.57 282.46 -70.59 -122.57 - QoQ % 76.10% -50.83% -41.04% -5.63% 500.14% 42.41% - Horiz. % -111.01% -63.04% -128.22% -217.48% -230.45% 57.59% 100.00%
EY 0.73 1.29 0.64 0.38 0.35 -1.42 -0.82 - QoQ % -43.41% 101.56% 68.42% 8.57% 124.65% -73.17% - Horiz. % -89.02% -157.32% -78.05% -46.34% -42.68% 173.17% 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 5.83 4.66 6.52 7.20 4.88 6.12 6.60 -8.37% QoQ % 25.11% -28.53% -9.44% 47.54% -20.26% -7.27% - Horiz. % 88.33% 70.61% 98.79% 109.09% 73.94% 92.73% 100.00%
Price Multiplier on Announcement Date 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 31/03/17 CAGR
Date 26/10/18 26/07/18 27/04/18 23/01/18 30/10/17 31/07/17 22/05/17 -
Price 0.1100 0.1950 0.1450 0.2350 0.2600 0.1700 0.1250 -
P/RPS 12.33 19.33 19.65 30.61 33.05 57.45 23.40 -36.33% QoQ % -36.21% -1.63% -35.81% -7.38% -42.47% 145.51% - Horiz. % 52.69% 82.61% 83.97% 130.81% 141.24% 245.51% 100.00%
P/EPS 74.84 111.61 126.60 329.70 587.52 -100.00 -109.44 - QoQ % -32.95% -11.84% -61.60% -43.88% 687.52% 8.63% - Horiz. % -68.38% -101.98% -115.68% -301.26% -536.84% 91.37% 100.00%
EY 1.34 0.90 0.79 0.30 0.17 -1.00 -0.91 - QoQ % 48.89% 13.92% 163.33% 76.47% 117.00% -9.89% - Horiz. % -147.25% -98.90% -86.81% -32.97% -18.68% 109.89% 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 3.21 6.72 5.25 8.90 10.16 8.67 5.90 -34.88% QoQ % -52.23% 28.00% -41.01% -12.40% 17.19% 46.95% - Horiz. % 54.41% 113.90% 88.98% 150.85% 172.20% 146.95% 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
Quarterly Financial Results (30112017).pdf 
