[KEYASIC] QoQ Quarter Result on 2019-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 2,390 2,627 3,124 4,371 5,048 6,642 7,948 -55.15% QoQ % -9.02% -15.91% -28.53% -13.41% -24.00% -16.43% - Horiz. % 30.07% 33.05% 39.31% 54.99% 63.51% 83.57% 100.00%
PBT -2,032 -1,956 -1,491 -1,999 -853 311 1,309 - QoQ % -3.89% -31.19% 25.41% -134.35% -374.28% -76.24% - Horiz. % -155.23% -149.43% -113.90% -152.71% -65.16% 23.76% 100.00%
Tax 0 0 0 -809 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 -2,032 -1,956 -1,491 -2,808 -853 311 1,309 - QoQ % -3.89% -31.19% 46.90% -229.19% -374.28% -76.24% - Horiz. % -155.23% -149.43% -113.90% -214.51% -65.16% 23.76% 100.00%
NP to SH -2,032 -1,956 -1,491 -2,808 -853 311 1,309 - QoQ % -3.89% -31.19% 46.90% -229.19% -374.28% -76.24% - Horiz. % -155.23% -149.43% -113.90% -214.51% -65.16% 23.76% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,422 4,583 4,615 7,179 5,901 6,331 6,639 -23.75% QoQ % -3.51% -0.69% -35.72% 21.66% -6.79% -4.64% - Horiz. % 66.61% 69.03% 69.51% 108.13% 88.88% 95.36% 100.00%
Net Worth 25,095 27,186 29,182 31,844 33,269 35,266 30,546 -12.29% QoQ % -7.69% -6.84% -8.36% -4.29% -5.66% 15.45% - Horiz. % 82.15% 89.00% 95.53% 104.25% 108.92% 115.45% 100.00%
Dividend 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 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 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 25,095 27,186 29,182 31,844 33,269 35,266 30,546 -12.29% QoQ % -7.69% -6.84% -8.36% -4.29% -5.66% 15.45% - Horiz. % 82.15% 89.00% 95.53% 104.25% 108.92% 115.45% 100.00%
NOSH 950,569 950,569 950,569 950,569 950,569 950,569 890,569 4.45% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.74% - Horiz. % 106.74% 106.74% 106.74% 106.74% 106.74% 106.74% 100.00%
Ratio Analysis 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin -85.02 % -74.46 % -47.73 % -64.24 % -16.90 % 4.68 % 16.47 % - QoQ % -14.18% -56.00% 25.70% -280.12% -461.11% -71.58% - Horiz. % -516.21% -452.09% -289.80% -390.04% -102.61% 28.42% 100.00%
ROE -8.10 % -7.19 % -5.11 % -8.82 % -2.56 % 0.88 % 4.29 % - QoQ % -12.66% -40.70% 42.06% -244.53% -390.91% -79.49% - Horiz. % -188.81% -167.60% -119.11% -205.59% -59.67% 20.51% 100.00%
Per Share 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 0.25 0.28 0.33 0.46 0.53 0.70 0.89 -57.14% QoQ % -10.71% -15.15% -28.26% -13.21% -24.29% -21.35% - Horiz. % 28.09% 31.46% 37.08% 51.69% 59.55% 78.65% 100.00%
EPS -0.21 -0.21 -0.16 -0.30 -0.09 0.03 0.15 - QoQ % 0.00% -31.25% 46.67% -233.33% -400.00% -80.00% - Horiz. % -140.00% -140.00% -106.67% -200.00% -60.00% 20.00% 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 0.0264 0.0286 0.0307 0.0335 0.0350 0.0371 0.0343 -16.03% QoQ % -7.69% -6.84% -8.36% -4.29% -5.66% 8.16% - Horiz. % 76.97% 83.38% 89.50% 97.67% 102.04% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 0.17 0.19 0.22 0.31 0.36 0.48 0.57 -55.39% QoQ % -10.53% -13.64% -29.03% -13.89% -25.00% -15.79% - Horiz. % 29.82% 33.33% 38.60% 54.39% 63.16% 84.21% 100.00%
EPS -0.15 -0.14 -0.11 -0.20 -0.06 0.02 0.09 - QoQ % -7.14% -27.27% 45.00% -233.33% -400.00% -77.78% - Horiz. % -166.67% -155.56% -122.22% -222.22% -66.67% 22.22% 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 0.0179 0.0194 0.0209 0.0228 0.0238 0.0252 0.0218 -12.32% QoQ % -7.73% -7.18% -8.33% -4.20% -5.56% 15.60% - Horiz. % 82.11% 88.99% 95.87% 104.59% 109.17% 115.60% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.0400 0.0550 0.0800 0.0950 0.1050 0.1150 0.2000 -
P/RPS 15.91 19.90 24.34 20.66 19.77 16.46 22.41 -20.43% QoQ % -20.05% -18.24% 17.81% 4.50% 20.11% -26.55% - Horiz. % 71.00% 88.80% 108.61% 92.19% 88.22% 73.45% 100.00%
P/EPS -18.71 -26.73 -51.00 -32.16 -117.01 351.50 136.07 - QoQ % 30.00% 47.59% -58.58% 72.52% -133.29% 158.32% - Horiz. % -13.75% -19.64% -37.48% -23.63% -85.99% 258.32% 100.00%
EY -5.34 -3.74 -1.96 -3.11 -0.85 0.28 0.73 - QoQ % -42.78% -90.82% 36.98% -265.88% -403.57% -61.64% - Horiz. % -731.51% -512.33% -268.49% -426.03% -116.44% 38.36% 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 1.52 1.92 2.61 2.84 3.00 3.10 5.83 -59.22% QoQ % -20.83% -26.44% -8.10% -5.33% -3.23% -46.83% - Horiz. % 26.07% 32.93% 44.77% 48.71% 51.46% 53.17% 100.00%
Price Multiplier on Announcement Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 19/06/20 22/01/20 23/10/19 31/07/19 29/04/19 29/01/19 26/10/18 -
Price 0.0950 0.0500 0.0700 0.0950 0.1200 0.1100 0.1100 -
P/RPS 37.78 18.09 21.30 20.66 22.60 15.74 12.33 111.10% QoQ % 108.84% -15.07% 3.10% -8.58% 43.58% 27.66% - Horiz. % 306.41% 146.72% 172.75% 167.56% 183.29% 127.66% 100.00%
P/EPS -44.44 -24.30 -44.63 -32.16 -133.73 336.21 74.84 - QoQ % -82.88% 45.55% -38.77% 75.95% -139.78% 349.24% - Horiz. % -59.38% -32.47% -59.63% -42.97% -178.69% 449.24% 100.00%
EY -2.25 -4.12 -2.24 -3.11 -0.75 0.30 1.34 - QoQ % 45.39% -83.93% 27.97% -314.67% -350.00% -77.61% - Horiz. % -167.91% -307.46% -167.16% -232.09% -55.97% 22.39% 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 3.60 1.75 2.28 2.84 3.43 2.96 3.21 7.95% QoQ % 105.71% -23.25% -19.72% -17.20% 15.88% -7.79% - Horiz. % 112.15% 54.52% 71.03% 88.47% 106.85% 92.21% 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
Key ASIC Berhad-Financial result ended 31 May 2019.pdf 
