[KEYASIC] QoQ Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,897 3,153 6,523 2,720 5,486 4,235 2,390 102.30% QoQ % 118.74% -51.66% 139.82% -50.42% 29.54% 77.20% - Horiz. % 288.58% 131.92% 272.93% 113.81% 229.54% 177.20% 100.00%
PBT -2,008 -3,840 -3,175 -4,896 -19,913 -3,849 -4,583 -42.23% QoQ % 47.71% -20.94% 35.15% 75.41% -417.36% 16.02% - Horiz. % 43.81% 83.79% 69.28% 106.83% 434.50% 83.98% 100.00%
Tax 0 0 0 0 -10 -17 -19 - QoQ % 0.00% 0.00% 0.00% 0.00% 41.18% 10.53% - Horiz. % -0.00% -0.00% -0.00% -0.00% 52.63% 89.47% 100.00%
NP -2,008 -3,840 -3,175 -4,896 -19,923 -3,866 -4,602 -42.39% QoQ % 47.71% -20.94% 35.15% 75.43% -415.34% 15.99% - Horiz. % 43.63% 83.44% 68.99% 106.39% 432.92% 84.01% 100.00%
NP to SH -2,008 -3,840 -3,175 -4,896 -19,923 -3,866 -4,602 -42.39% QoQ % 47.71% -20.94% 35.15% 75.43% -415.34% 15.99% - Horiz. % 43.63% 83.44% 68.99% 106.39% 432.92% 84.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 8,905 6,993 9,698 7,616 25,409 8,101 6,992 17.44% QoQ % 27.34% -27.89% 27.34% -70.03% 213.65% 15.86% - Horiz. % 127.36% 100.01% 138.70% 108.92% 363.40% 115.86% 100.00%
Net Worth 24,012 20,800 24,447 28,011 34,222 54,365 58,372 -44.60% QoQ % 15.44% -14.92% -12.72% -18.15% -37.05% -6.86% - Horiz. % 41.14% 35.63% 41.88% 47.99% 58.63% 93.14% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,012 20,800 24,447 28,011 34,222 54,365 58,372 -44.60% QoQ % 15.44% -14.92% -12.72% -18.15% -37.05% -6.86% - Horiz. % 41.14% 35.63% 41.88% 47.99% 58.63% 93.14% 100.00%
NOSH 836,666 800,000 793,749 802,622 803,346 805,416 807,368 2.40% QoQ % 4.58% 0.79% -1.11% -0.09% -0.26% -0.24% - Horiz. % 103.63% 99.09% 98.31% 99.41% 99.50% 99.76% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -29.11 % -121.79 % -48.67 % -180.00 % -363.16 % -91.29 % -192.55 % -71.52% QoQ % 76.10% -150.24% 72.96% 50.44% -297.81% 52.59% - Horiz. % 15.12% 63.25% 25.28% 93.48% 188.61% 47.41% 100.00%
ROE -8.36 % -18.46 % -12.99 % -17.48 % -58.22 % -7.11 % -7.88 % 4.01% QoQ % 54.71% -42.11% 25.69% 69.98% -718.85% 9.77% - Horiz. % 106.09% 234.26% 164.85% 221.83% 738.83% 90.23% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.82 0.39 0.82 0.34 0.68 0.53 0.30 95.13% QoQ % 110.26% -52.44% 141.18% -50.00% 28.30% 76.67% - Horiz. % 273.33% 130.00% 273.33% 113.33% 226.67% 176.67% 100.00%
EPS -0.24 -0.48 -0.40 -0.61 -2.48 -0.48 -0.57 -43.73% QoQ % 50.00% -20.00% 34.43% 75.40% -416.67% 15.79% - Horiz. % 42.11% 84.21% 70.18% 107.02% 435.09% 84.21% 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 0.0287 0.0260 0.0308 0.0349 0.0426 0.0675 0.0723 -45.90% QoQ % 10.38% -15.58% -11.75% -18.08% -36.89% -6.64% - Horiz. % 39.70% 35.96% 42.60% 48.27% 58.92% 93.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.49 0.23 0.47 0.19 0.39 0.30 0.17 102.14% QoQ % 113.04% -51.06% 147.37% -51.28% 30.00% 76.47% - Horiz. % 288.24% 135.29% 276.47% 111.76% 229.41% 176.47% 100.00%
EPS -0.14 -0.27 -0.23 -0.35 -1.43 -0.28 -0.33 -43.45% QoQ % 48.15% -17.39% 34.29% 75.52% -410.71% 15.15% - Horiz. % 42.42% 81.82% 69.70% 106.06% 433.33% 84.85% 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 0.0172 0.0149 0.0175 0.0200 0.0245 0.0389 0.0418 -44.59% QoQ % 15.44% -14.86% -12.50% -18.37% -37.02% -6.94% - Horiz. % 41.15% 35.65% 41.87% 47.85% 58.61% 93.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1400 0.1850 0.0800 0.0700 0.0550 0.1100 0.1000 -
P/RPS 16.98 46.94 9.73 20.66 8.05 20.92 33.78 -36.70% QoQ % -63.83% 382.43% -52.90% 156.65% -61.52% -38.07% - Horiz. % 50.27% 138.96% 28.80% 61.16% 23.83% 61.93% 100.00%
P/EPS -58.33 -38.54 -20.00 -11.48 -2.22 -22.92 -17.54 122.31% QoQ % -51.35% -92.70% -74.22% -417.12% 90.31% -30.67% - Horiz. % 332.55% 219.73% 114.03% 65.45% 12.66% 130.67% 100.00%
EY -1.71 -2.59 -5.00 -8.71 -45.09 -4.36 -5.70 -55.09% QoQ % 33.98% 48.20% 42.59% 80.68% -934.17% 23.51% - Horiz. % 30.00% 45.44% 87.72% 152.81% 791.05% 76.49% 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 4.88 7.12 2.60 2.01 1.29 1.63 1.38 131.58% QoQ % -31.46% 173.85% 29.35% 55.81% -20.86% 18.12% - Horiz. % 353.62% 515.94% 188.41% 145.65% 93.48% 118.12% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 20/08/15 27/05/15 13/02/15 28/11/14 27/08/14 -
Price 0.1700 0.1950 0.0800 0.0700 0.0950 0.0750 0.1400 -
P/RPS 20.62 49.48 9.73 20.66 13.91 14.26 47.29 -42.41% QoQ % -58.33% 408.53% -52.90% 48.53% -2.45% -69.85% - Horiz. % 43.60% 104.63% 20.58% 43.69% 29.41% 30.15% 100.00%
P/EPS -70.83 -40.63 -20.00 -11.48 -3.83 -15.63 -24.56 102.22% QoQ % -74.33% -103.15% -74.22% -199.74% 75.50% 36.36% - Horiz. % 288.40% 165.43% 81.43% 46.74% 15.59% 63.64% 100.00%
EY -1.41 -2.46 -5.00 -8.71 -26.11 -6.40 -4.07 -50.58% QoQ % 42.68% 50.80% 42.59% 66.64% -307.97% -57.25% - Horiz. % 34.64% 60.44% 122.85% 214.00% 641.52% 157.25% 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 5.92 7.50 2.60 2.01 2.23 1.11 1.94 109.96% QoQ % -21.07% 188.46% 29.35% -9.87% 100.90% -42.78% - Horiz. % 305.15% 386.60% 134.02% 103.61% 114.95% 57.22% 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
Q1 2015-Financial Results (31032015) revised.pdf 
