[KEYASIC] QoQ Quarter Result on 2018-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 5,048 6,642 7,948 8,985 6,583 6,851 7,004 -19.66% QoQ % -24.00% -16.43% -11.54% 36.49% -3.91% -2.18% - Horiz. % 72.07% 94.83% 113.48% 128.28% 93.99% 97.82% 100.00%
PBT -853 311 1,309 1,557 1,022 636 394 - QoQ % -374.28% -76.24% -15.93% 52.35% 60.69% 61.42% - Horiz. % -216.50% 78.93% 332.23% 395.18% 259.39% 161.42% 100.00%
Tax 0 0 0 -1 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -853 311 1,309 1,556 1,022 636 394 - QoQ % -374.28% -76.24% -15.87% 52.25% 60.69% 61.42% - Horiz. % -216.50% 78.93% 332.23% 394.92% 259.39% 161.42% 100.00%
NP to SH -853 311 1,309 1,556 1,022 636 394 - QoQ % -374.28% -76.24% -15.87% 52.25% 60.69% 61.42% - Horiz. % -216.50% 78.93% 332.23% 394.92% 259.39% 161.42% 100.00%
Tax Rate - % - % - % 0.06 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 5,901 6,331 6,639 7,429 5,561 6,215 6,610 -7.30% QoQ % -6.79% -4.64% -10.63% 33.59% -10.52% -5.98% - Horiz. % 89.27% 95.78% 100.44% 112.39% 84.13% 94.02% 100.00%
Net Worth 33,269 35,266 30,546 25,826 24,627 23,556 22,792 28.77% QoQ % -5.66% 15.45% 18.28% 4.87% 4.55% 3.35% - Horiz. % 145.97% 154.73% 134.02% 113.31% 108.05% 103.35% 100.00%
Dividend 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 33,269 35,266 30,546 25,826 24,627 23,556 22,792 28.77% QoQ % -5.66% 15.45% 18.28% 4.87% 4.55% 3.35% - Horiz. % 145.97% 154.73% 134.02% 113.31% 108.05% 103.35% 100.00%
NOSH 950,569 950,569 890,569 890,569 892,302 892,302 890,319 4.47% QoQ % 0.00% 6.74% 0.00% -0.19% 0.00% 0.22% - Horiz. % 106.77% 106.77% 100.03% 100.03% 100.22% 100.22% 100.00%
Ratio Analysis 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -16.90 % 4.68 % 16.47 % 17.32 % 15.52 % 9.28 % 5.63 % - QoQ % -461.11% -71.58% -4.91% 11.60% 67.24% 64.83% - Horiz. % -300.18% 83.13% 292.54% 307.64% 275.67% 164.83% 100.00%
ROE -2.56 % 0.88 % 4.29 % 6.02 % 4.15 % 2.70 % 1.73 % - QoQ % -390.91% -79.49% -28.74% 45.06% 53.70% 56.07% - Horiz. % -147.98% 50.87% 247.98% 347.98% 239.88% 156.07% 100.00%
Per Share 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 0.53 0.70 0.89 1.01 0.74 0.77 0.79 -23.42% QoQ % -24.29% -21.35% -11.88% 36.49% -3.90% -2.53% - Horiz. % 67.09% 88.61% 112.66% 127.85% 93.67% 97.47% 100.00%
EPS -0.09 0.03 0.15 0.17 0.11 0.07 0.04 - QoQ % -400.00% -80.00% -11.76% 54.55% 57.14% 75.00% - Horiz. % -225.00% 75.00% 375.00% 425.00% 275.00% 175.00% 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 0.0350 0.0371 0.0343 0.0290 0.0276 0.0264 0.0256 23.25% QoQ % -5.66% 8.16% 18.28% 5.07% 4.55% 3.13% - Horiz. % 136.72% 144.92% 133.98% 113.28% 107.81% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 0.36 0.48 0.57 0.64 0.47 0.49 0.50 -19.72% QoQ % -25.00% -15.79% -10.94% 36.17% -4.08% -2.00% - Horiz. % 72.00% 96.00% 114.00% 128.00% 94.00% 98.00% 100.00%
EPS -0.06 0.02 0.09 0.11 0.07 0.05 0.03 - QoQ % -400.00% -77.78% -18.18% 57.14% 40.00% 66.67% - Horiz. % -200.00% 66.67% 300.00% 366.67% 233.33% 166.67% 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 0.0238 0.0252 0.0218 0.0185 0.0176 0.0168 0.0163 28.79% QoQ % -5.56% 15.60% 17.84% 5.11% 4.76% 3.07% - Horiz. % 146.01% 154.60% 133.74% 113.50% 107.98% 103.07% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.1050 0.1150 0.2000 0.1350 0.1800 0.1900 0.1250 -
P/RPS 19.77 16.46 22.41 13.38 24.40 24.75 15.89 15.73% QoQ % 20.11% -26.55% 67.49% -45.16% -1.41% 55.76% - Horiz. % 124.42% 103.59% 141.03% 84.20% 153.56% 155.76% 100.00%
P/EPS -117.01 351.50 136.07 77.27 157.16 266.57 282.46 - QoQ % -133.29% 158.32% 76.10% -50.83% -41.04% -5.63% - Horiz. % -41.43% 124.44% 48.17% 27.36% 55.64% 94.37% 100.00%
EY -0.85 0.28 0.73 1.29 0.64 0.38 0.35 - QoQ % -403.57% -61.64% -43.41% 101.56% 68.42% 8.57% - Horiz. % -242.86% 80.00% 208.57% 368.57% 182.86% 108.57% 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 3.00 3.10 5.83 4.66 6.52 7.20 4.88 -27.77% QoQ % -3.23% -46.83% 25.11% -28.53% -9.44% 47.54% - Horiz. % 61.48% 63.52% 119.47% 95.49% 133.61% 147.54% 100.00%
Price Multiplier on Announcement Date 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 29/01/19 26/10/18 26/07/18 27/04/18 23/01/18 30/10/17 -
Price 0.1200 0.1100 0.1100 0.1950 0.1450 0.2350 0.2600 -
P/RPS 22.60 15.74 12.33 19.33 19.65 30.61 33.05 -22.44% QoQ % 43.58% 27.66% -36.21% -1.63% -35.81% -7.38% - Horiz. % 68.38% 47.62% 37.31% 58.49% 59.46% 92.62% 100.00%
P/EPS -133.73 336.21 74.84 111.61 126.60 329.70 587.52 - QoQ % -139.78% 349.24% -32.95% -11.84% -61.60% -43.88% - Horiz. % -22.76% 57.23% 12.74% 19.00% 21.55% 56.12% 100.00%
EY -0.75 0.30 1.34 0.90 0.79 0.30 0.17 - QoQ % -350.00% -77.61% 48.89% 13.92% 163.33% 76.47% - Horiz. % -441.18% 176.47% 788.24% 529.41% 464.71% 176.47% 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 3.43 2.96 3.21 6.72 5.25 8.90 10.16 -51.61% QoQ % 15.88% -7.79% -52.23% 28.00% -41.01% -12.40% - Horiz. % 33.76% 29.13% 31.59% 66.14% 51.67% 87.60% 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
4th Quarter Result.pdf 
