[KEYASIC] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,985 2,522 6,897 5,486 9,204 8,529 4,035 13.28% YoY % 256.26% -63.43% 25.72% -40.40% 7.91% 111.38% - Horiz. % 222.68% 62.50% 170.93% 135.96% 228.10% 211.38% 100.00%
PBT 1,557 -1,449 -2,008 -19,913 -695 -7,446 -18,792 - YoY % 207.45% 27.84% 89.92% -2,765.18% 90.67% 60.38% - Horiz. % -8.29% 7.71% 10.69% 105.97% 3.70% 39.62% 100.00%
Tax -1 0 0 -10 -23 -27 -49 -45.46% YoY % 0.00% 0.00% 0.00% 56.52% 14.81% 44.90% - Horiz. % 2.04% -0.00% -0.00% 20.41% 46.94% 55.10% 100.00%
NP 1,556 -1,449 -2,008 -19,923 -718 -7,473 -18,841 - YoY % 207.38% 27.84% 89.92% -2,674.79% 90.39% 60.34% - Horiz. % -8.26% 7.69% 10.66% 105.74% 3.81% 39.66% 100.00%
NP to SH 1,556 -1,449 -2,008 -19,923 -718 -7,473 -18,841 - YoY % 207.38% 27.84% 89.92% -2,674.79% 90.39% 60.34% - Horiz. % -8.26% 7.69% 10.66% 105.74% 3.81% 39.66% 100.00%
Tax Rate 0.06 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 7,429 3,971 8,905 25,409 9,922 16,002 22,876 -16.07% YoY % 87.08% -55.41% -64.95% 156.09% -38.00% -30.05% - Horiz. % 32.48% 17.36% 38.93% 111.07% 43.37% 69.95% 100.00%
Net Worth 25,826 16,706 24,012 34,222 67,412 74,730 94,768 -18.33% YoY % 54.59% -30.43% -29.83% -49.23% -9.79% -21.14% - Horiz. % 27.25% 17.63% 25.34% 36.11% 71.13% 78.86% 100.00%
Dividend 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 25,826 16,706 24,012 34,222 67,412 74,730 94,768 -18.33% YoY % 54.59% -30.43% -29.83% -49.23% -9.79% -21.14% - Horiz. % 27.25% 17.63% 25.34% 36.11% 71.13% 78.86% 100.00%
NOSH 890,569 852,352 836,666 803,346 797,777 803,548 805,170 1.58% YoY % 4.48% 1.87% 4.15% 0.70% -0.72% -0.20% - Horiz. % 110.61% 105.86% 103.91% 99.77% 99.08% 99.80% 100.00%
Ratio Analysis 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 17.32 % -57.45 % -29.11 % -363.16 % -7.80 % -87.62 % -466.94 % - YoY % 130.15% -97.35% 91.98% -4,555.90% 91.10% 81.24% - Horiz. % -3.71% 12.30% 6.23% 77.77% 1.67% 18.76% 100.00%
ROE 6.02 % -8.67 % -8.36 % -58.22 % -1.07 % -10.00 % -19.88 % - YoY % 169.43% -3.71% 85.64% -5,341.12% 89.30% 49.70% - Horiz. % -30.28% 43.61% 42.05% 292.86% 5.38% 50.30% 100.00%
Per Share 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.01 0.30 0.82 0.68 1.15 1.06 0.50 11.58% YoY % 236.67% -63.41% 20.59% -40.87% 8.49% 112.00% - Horiz. % 202.00% 60.00% 164.00% 136.00% 230.00% 212.00% 100.00%
EPS 0.17 -0.17 -0.24 -2.48 -0.09 -0.93 -2.34 - YoY % 200.00% 29.17% 90.32% -2,655.56% 90.32% 60.26% - Horiz. % -7.26% 7.26% 10.26% 105.98% 3.85% 39.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0290 0.0196 0.0287 0.0426 0.0845 0.0930 0.1177 -19.61% YoY % 47.96% -31.71% -32.63% -49.59% -9.14% -20.99% - Horiz. % 24.64% 16.65% 24.38% 36.19% 71.79% 79.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,398,061 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.64 0.18 0.49 0.39 0.66 0.61 0.29 13.12% YoY % 255.56% -63.27% 25.64% -40.91% 8.20% 110.34% - Horiz. % 220.69% 62.07% 168.97% 134.48% 227.59% 210.34% 100.00%
EPS 0.11 -0.10 -0.14 -1.43 -0.05 -0.53 -1.35 - YoY % 210.00% 28.57% 90.21% -2,760.00% 90.57% 60.74% - Horiz. % -8.15% 7.41% 10.37% 105.93% 3.70% 39.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0185 0.0119 0.0172 0.0245 0.0482 0.0535 0.0678 -18.32% YoY % 55.46% -30.81% -29.80% -49.17% -9.91% -21.09% - Horiz. % 27.29% 17.55% 25.37% 36.14% 71.09% 78.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1350 0.1200 0.1400 0.0550 0.1400 0.1100 0.1300 -
P/RPS 13.38 40.56 16.98 8.05 12.13 10.36 25.94 -9.80% YoY % -67.01% 138.87% 110.93% -33.64% 17.08% -60.06% - Horiz. % 51.58% 156.36% 65.46% 31.03% 46.76% 39.94% 100.00%
P/EPS 77.27 -70.59 -58.33 -2.22 -155.56 -11.83 -5.56 - YoY % 209.46% -21.02% -2,527.48% 98.57% -1,214.96% -112.77% - Horiz. % -1,389.75% 1,269.60% 1,049.10% 39.93% 2,797.84% 212.77% 100.00%
EY 1.29 -1.42 -1.71 -45.09 -0.64 -8.45 -18.00 - YoY % 190.85% 16.96% 96.21% -6,945.31% 92.43% 53.06% - Horiz. % -7.17% 7.89% 9.50% 250.50% 3.56% 46.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.66 6.12 4.88 1.29 1.66 1.18 1.10 25.22% YoY % -23.86% 25.41% 278.29% -22.29% 40.68% 7.27% - Horiz. % 423.64% 556.36% 443.64% 117.27% 150.91% 107.27% 100.00%
Price Multiplier on Announcement Date 31/05/18 31/05/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/07/18 31/07/17 26/02/16 13/02/15 25/02/14 22/02/13 24/02/12 -
Price 0.1950 0.1700 0.1700 0.0950 0.1200 0.1050 0.1300 -
P/RPS 19.33 57.45 20.62 13.91 10.40 9.89 25.94 -4.48% YoY % -66.35% 178.61% 48.24% 33.75% 5.16% -61.87% - Horiz. % 74.52% 221.47% 79.49% 53.62% 40.09% 38.13% 100.00%
P/EPS 111.61 -100.00 -70.83 -3.83 -133.33 -11.29 -5.56 - YoY % 211.61% -41.18% -1,749.35% 97.13% -1,080.96% -103.06% - Horiz. % -2,007.37% 1,798.56% 1,273.92% 68.88% 2,398.02% 203.06% 100.00%
EY 0.90 -1.00 -1.41 -26.11 -0.75 -8.86 -18.00 - YoY % 190.00% 29.08% 94.60% -3,381.33% 91.53% 50.78% - Horiz. % -5.00% 5.56% 7.83% 145.06% 4.17% 49.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 6.72 8.67 5.92 2.23 1.42 1.13 1.10 32.57% YoY % -22.49% 46.45% 165.47% 57.04% 25.66% 2.73% - Horiz. % 610.91% 788.18% 538.18% 202.73% 129.09% 102.73% 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 
