[KEYASIC] QoQ Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,153 6,523 2,720 5,486 4,235 2,390 4,675 -23.08% QoQ % -51.66% 139.82% -50.42% 29.54% 77.20% -48.88% - Horiz. % 67.44% 139.53% 58.18% 117.35% 90.59% 51.12% 100.00%
PBT -3,840 -3,175 -4,896 -19,913 -3,849 -4,583 -4,748 -13.18% QoQ % -20.94% 35.15% 75.41% -417.36% 16.02% 3.48% - Horiz. % 80.88% 66.87% 103.12% 419.40% 81.07% 96.52% 100.00%
Tax 0 0 0 -10 -17 -19 -21 - QoQ % 0.00% 0.00% 0.00% 41.18% 10.53% 9.52% - Horiz. % -0.00% -0.00% -0.00% 47.62% 80.95% 90.48% 100.00%
NP -3,840 -3,175 -4,896 -19,923 -3,866 -4,602 -4,769 -13.44% QoQ % -20.94% 35.15% 75.43% -415.34% 15.99% 3.50% - Horiz. % 80.52% 66.58% 102.66% 417.76% 81.07% 96.50% 100.00%
NP to SH -3,840 -3,175 -4,896 -19,923 -3,866 -4,602 -4,769 -13.44% QoQ % -20.94% 35.15% 75.43% -415.34% 15.99% 3.50% - Horiz. % 80.52% 66.58% 102.66% 417.76% 81.07% 96.50% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 6,993 9,698 7,616 25,409 8,101 6,992 9,444 -18.14% QoQ % -27.89% 27.34% -70.03% 213.65% 15.86% -25.96% - Horiz. % 74.05% 102.69% 80.64% 269.05% 85.78% 74.04% 100.00%
Net Worth 20,800 24,447 28,011 34,222 54,365 58,372 63,047 -52.22% QoQ % -14.92% -12.72% -18.15% -37.05% -6.86% -7.42% - Horiz. % 32.99% 38.78% 44.43% 54.28% 86.23% 92.58% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 20,800 24,447 28,011 34,222 54,365 58,372 63,047 -52.22% QoQ % -14.92% -12.72% -18.15% -37.05% -6.86% -7.42% - Horiz. % 32.99% 38.78% 44.43% 54.28% 86.23% 92.58% 100.00%
NOSH 800,000 793,749 802,622 803,346 805,416 807,368 808,305 -0.69% QoQ % 0.79% -1.11% -0.09% -0.26% -0.24% -0.12% - Horiz. % 98.97% 98.20% 99.30% 99.39% 99.64% 99.88% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -121.79 % -48.67 % -180.00 % -363.16 % -91.29 % -192.55 % -102.01 % 12.53% QoQ % -150.24% 72.96% 50.44% -297.81% 52.59% -88.76% - Horiz. % 119.39% 47.71% 176.45% 356.00% 89.49% 188.76% 100.00%
ROE -18.46 % -12.99 % -17.48 % -58.22 % -7.11 % -7.88 % -7.56 % 81.23% QoQ % -42.11% 25.69% 69.98% -718.85% 9.77% -4.23% - Horiz. % 244.18% 171.83% 231.22% 770.11% 94.05% 104.23% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.39 0.82 0.34 0.68 0.53 0.30 0.58 -23.23% QoQ % -52.44% 141.18% -50.00% 28.30% 76.67% -48.28% - Horiz. % 67.24% 141.38% 58.62% 117.24% 91.38% 51.72% 100.00%
EPS -0.48 -0.40 -0.61 -2.48 -0.48 -0.57 -0.59 -12.84% QoQ % -20.00% 34.43% 75.40% -416.67% 15.79% 3.39% - Horiz. % 81.36% 67.80% 103.39% 420.34% 81.36% 96.61% 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 0.0260 0.0308 0.0349 0.0426 0.0675 0.0723 0.0780 -51.89% QoQ % -15.58% -11.75% -18.08% -36.89% -6.64% -7.31% - Horiz. % 33.33% 39.49% 44.74% 54.62% 86.54% 92.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.23 0.47 0.19 0.39 0.30 0.17 0.33 -21.37% QoQ % -51.06% 147.37% -51.28% 30.00% 76.47% -48.48% - Horiz. % 69.70% 142.42% 57.58% 118.18% 90.91% 51.52% 100.00%
EPS -0.27 -0.23 -0.35 -1.43 -0.28 -0.33 -0.34 -14.23% QoQ % -17.39% 34.29% 75.52% -410.71% 15.15% 2.94% - Horiz. % 79.41% 67.65% 102.94% 420.59% 82.35% 97.06% 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 0.0149 0.0175 0.0200 0.0245 0.0389 0.0418 0.0451 -52.18% QoQ % -14.86% -12.50% -18.37% -37.02% -6.94% -7.32% - Horiz. % 33.04% 38.80% 44.35% 54.32% 86.25% 92.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1850 0.0800 0.0700 0.0550 0.1100 0.1000 0.1000 -
P/RPS 46.94 9.73 20.66 8.05 20.92 33.78 17.29 94.49% QoQ % 382.43% -52.90% 156.65% -61.52% -38.07% 95.37% - Horiz. % 271.49% 56.28% 119.49% 46.56% 120.99% 195.37% 100.00%
P/EPS -38.54 -20.00 -11.48 -2.22 -22.92 -17.54 -16.95 72.83% QoQ % -92.70% -74.22% -417.12% 90.31% -30.67% -3.48% - Horiz. % 227.37% 117.99% 67.73% 13.10% 135.22% 103.48% 100.00%
EY -2.59 -5.00 -8.71 -45.09 -4.36 -5.70 -5.90 -42.21% QoQ % 48.20% 42.59% 80.68% -934.17% 23.51% 3.39% - Horiz. % 43.90% 84.75% 147.63% 764.24% 73.90% 96.61% 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 7.12 2.60 2.01 1.29 1.63 1.38 1.28 213.61% QoQ % 173.85% 29.35% 55.81% -20.86% 18.12% 7.81% - Horiz. % 556.25% 203.12% 157.03% 100.78% 127.34% 107.81% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 23/05/14 -
Price 0.1950 0.0800 0.0700 0.0950 0.0750 0.1400 0.0900 -
P/RPS 49.48 9.73 20.66 13.91 14.26 47.29 15.56 116.09% QoQ % 408.53% -52.90% 48.53% -2.45% -69.85% 203.92% - Horiz. % 317.99% 62.53% 132.78% 89.40% 91.65% 303.92% 100.00%
P/EPS -40.63 -20.00 -11.48 -3.83 -15.63 -24.56 -15.25 92.07% QoQ % -103.15% -74.22% -199.74% 75.50% 36.36% -61.05% - Horiz. % 266.43% 131.15% 75.28% 25.11% 102.49% 161.05% 100.00%
EY -2.46 -5.00 -8.71 -26.11 -6.40 -4.07 -6.56 -47.97% QoQ % 50.80% 42.59% 66.64% -307.97% -57.25% 37.96% - Horiz. % 37.50% 76.22% 132.77% 398.02% 97.56% 62.04% 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 7.50 2.60 2.01 2.23 1.11 1.94 1.15 248.67% QoQ % 188.46% 29.35% -9.87% 100.90% -42.78% 68.70% - Horiz. % 652.17% 226.09% 174.78% 193.91% 96.52% 168.70% 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
Q4 2014-Financial Results (31122014).pdf 
