[KEYASIC] QoQ Quarter Result on 2021-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 2,672 3,569 2,595 3,258 4,165 2,487 2,978 -6.95% QoQ % -25.13% 37.53% -20.35% -21.78% 67.47% -16.49% - Horiz. % 89.72% 119.85% 87.14% 109.40% 139.86% 83.51% 100.00%
PBT -2,052 -5,310 -1,543 -1,573 -512 -2,126 -1,793 9.39% QoQ % 61.36% -244.13% 1.91% -207.23% 75.92% -18.57% - Horiz. % 114.45% 296.15% 86.06% 87.73% 28.56% 118.57% 100.00%
Tax 0 25 0 0 0 -19 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -131.58% -0.00% -0.00% -0.00% 100.00% -
NP -2,052 -5,285 -1,543 -1,573 -512 -2,145 -1,793 9.39% QoQ % 61.17% -242.51% 1.91% -207.23% 76.13% -19.63% - Horiz. % 114.45% 294.76% 86.06% 87.73% 28.56% 119.63% 100.00%
NP to SH -2,052 -5,285 -1,543 -1,573 -512 -2,145 -1,793 9.39% QoQ % 61.17% -242.51% 1.91% -207.23% 76.13% -19.63% - Horiz. % 114.45% 294.76% 86.06% 87.73% 28.56% 119.63% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,724 8,854 4,138 4,831 4,677 4,632 4,771 -0.66% QoQ % -46.65% 113.97% -14.34% 3.29% 0.97% -2.91% - Horiz. % 99.01% 185.58% 86.73% 101.26% 98.03% 97.09% 100.00%
Net Worth 32,850 34,895 39,802 41,396 35,915 36,550 24,781 20.61% QoQ % -5.86% -12.33% -3.85% 15.26% -1.74% 47.49% - Horiz. % 132.56% 140.81% 160.62% 167.05% 144.93% 147.49% 100.00%
Dividend 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 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 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 32,850 34,895 39,802 41,396 35,915 36,550 24,781 20.61% QoQ % -5.86% -12.33% -3.85% 15.26% -1.74% 47.49% - Horiz. % 132.56% 140.81% 160.62% 167.05% 144.93% 147.49% 100.00%
NOSH 1,363,111 1,363,111 1,363,111 1,335,361 1,269,111 1,269,111 1,174,474 10.41% QoQ % 0.00% 0.00% 2.08% 5.22% 0.00% 8.06% - Horiz. % 116.06% 116.06% 116.06% 113.70% 108.06% 108.06% 100.00%
Ratio Analysis 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -76.80 % -148.08 % -59.46 % -48.28 % -12.29 % -86.25 % -60.21 % 17.56% QoQ % 48.14% -149.04% -23.16% -292.84% 85.75% -43.25% - Horiz. % 127.55% 245.94% 98.75% 80.19% 20.41% 143.25% 100.00%
ROE -6.25 % -15.15 % -3.88 % -3.80 % -1.43 % -5.87 % -7.24 % -9.31% QoQ % 58.75% -290.46% -2.11% -165.73% 75.64% 18.92% - Horiz. % 86.33% 209.25% 53.59% 52.49% 19.75% 81.08% 100.00%
Per Share 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.20 0.26 0.19 0.24 0.33 0.20 0.25 -13.79% QoQ % -23.08% 36.84% -20.83% -27.27% 65.00% -20.00% - Horiz. % 80.00% 104.00% 76.00% 96.00% 132.00% 80.00% 100.00%
EPS -0.15 -0.39 -0.11 -0.12 -0.04 -0.17 -0.15 - QoQ % 61.54% -254.55% 8.33% -200.00% 76.47% -13.33% - Horiz. % 100.00% 260.00% 73.33% 80.00% 26.67% 113.33% 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 0.0241 0.0256 0.0292 0.0310 0.0283 0.0288 0.0211 9.24% QoQ % -5.86% -12.33% -5.81% 9.54% -1.74% 36.49% - Horiz. % 114.22% 121.33% 138.39% 146.92% 134.12% 136.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.19 0.26 0.19 0.23 0.30 0.18 0.21 -6.44% QoQ % -26.92% 36.84% -17.39% -23.33% 66.67% -14.29% - Horiz. % 90.48% 123.81% 90.48% 109.52% 142.86% 85.71% 100.00%
EPS -0.15 -0.38 -0.11 -0.11 -0.04 -0.15 -0.13 9.98% QoQ % 60.53% -245.45% 0.00% -175.00% 73.33% -15.38% - Horiz. % 115.38% 292.31% 84.62% 84.62% 30.77% 115.38% 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 0.0235 0.0250 0.0285 0.0296 0.0257 0.0261 0.0177 20.74% QoQ % -6.00% -12.28% -3.72% 15.18% -1.53% 47.46% - Horiz. % 132.77% 141.24% 161.02% 167.23% 145.20% 147.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.0400 0.0500 0.0650 0.0850 0.1200 0.1700 0.1100 -
P/RPS 20.41 19.10 34.14 34.84 36.57 86.75 43.38 -39.42% QoQ % 6.86% -44.05% -2.01% -4.73% -57.84% 99.98% - Horiz. % 47.05% 44.03% 78.70% 80.31% 84.30% 199.98% 100.00%
P/EPS -26.57 -12.90 -57.42 -72.16 -297.45 -100.58 -72.05 -48.48% QoQ % -105.97% 77.53% 20.43% 75.74% -195.73% -39.60% - Horiz. % 36.88% 17.90% 79.69% 100.15% 412.84% 139.60% 100.00%
EY -3.76 -7.75 -1.74 -1.39 -0.34 -0.99 -1.39 93.79% QoQ % 51.48% -345.40% -25.18% -308.82% 65.66% 28.78% - Horiz. % 270.50% 557.55% 125.18% 100.00% 24.46% 71.22% 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 1.66 1.95 2.23 2.74 4.24 5.90 5.21 -53.25% QoQ % -14.87% -12.56% -18.61% -35.38% -28.14% 13.24% - Horiz. % 31.86% 37.43% 42.80% 52.59% 81.38% 113.24% 100.00%
Price Multiplier on Announcement Date 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 29/07/22 27/04/22 27/01/22 29/10/21 - 28/04/21 -
Price 0.0500 0.0450 0.0600 0.0850 0.1050 0.1150 0.1950 -
P/RPS 25.51 17.19 31.52 34.84 31.99 58.68 76.90 -51.98% QoQ % 48.40% -45.46% -9.53% 8.91% -45.48% -23.69% - Horiz. % 33.17% 22.35% 40.99% 45.31% 41.60% 76.31% 100.00%
P/EPS -33.21 -11.61 -53.00 -72.16 -260.27 -68.04 -127.73 -59.16% QoQ % -186.05% 78.09% 26.55% 72.27% -282.52% 46.73% - Horiz. % 26.00% 9.09% 41.49% 56.49% 203.77% 53.27% 100.00%
EY -3.01 -8.62 -1.89 -1.39 -0.38 -1.47 -0.78 145.42% QoQ % 65.08% -356.08% -35.97% -265.79% 74.15% -88.46% - Horiz. % 385.90% 1,105.13% 242.31% 178.21% 48.72% 188.46% 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 2.07 1.76 2.05 2.74 3.71 3.99 9.24 -63.01% QoQ % 17.61% -14.15% -25.18% -26.15% -7.02% -56.82% - Horiz. % 22.40% 19.05% 22.19% 29.65% 40.15% 43.18% 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 - Q2 FR30.11.2021.pdf 
