KEYASIC | KEY ASIC BHD
0.045 (12.5%)
T-O (am): 0.040 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
KEYASIC Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
KEYASIC Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Oct 24 | Q1 Aug 24 | 1 | 31 May 25 | 3.78 | -1.28 | -1.28 | -33.9% | 0.00 | -0.09 | 17.5% | 29.2% | 73.8% | 59.8% | ||||||||
| 30 Jul 24 | Q4 May 24 | 4 | 31 May 24 | 3.22 | -4.89 | -4.89 | -151.9% | 0.00 | -0.35 | 39.0% | 32.6% | 79.7% | 1454.6% | ||||||||
| 24 Apr 24 | Q3 Feb 24 | 3 | 31 May 24 | 5.28 | -2.72 | -2.72 | -51.5% | 0.00 | -0.19 | 41.7% | 32.3% | 10984.0% | 68125.0% | ||||||||
| 30 Jan 24 | Q2 Nov 23 | 2 | 31 May 24 | 9.06 | 0.03 | 0.03 | 0.3% | 0.00 | 0.00 | 69.6% | 62.6% | 100.8% | 100.7% | ||||||||
| 27 Oct 23 | Q1 Aug 23 | 1 | 31 May 24 | 5.34 | -3.19 | -3.19 | -59.7% | 0.00 | -0.23 | 11.8% | 99.9% | 982.8% | 55.3% | ||||||||
| 27 Jul 23 | Q4 May 23 | 4 | 31 May 23 | 4.78 | 0.37 | 0.36 | 7.6% | 0.00 | 0.03 | 38.7% | 33.9% | 8925.0% | 106.8% | ||||||||
| 27 Apr 23 | Q3 Feb 23 | 3 | 31 May 23 | 7.80 | 0.00 | 0.00 | 0.1% | 0.00 | 0.00 | 40.0% | 200.6% | 100.1% | 100.3% | ||||||||
| 19 Jan 23 | Q2 Nov 22 | 2 | 31 May 23 | 5.57 | -3.83 | -3.83 | -68.6% | 0.00 | -0.28 | 108.6% | 71.1% | 86.4% | 143.2% | ||||||||
| 28 Oct 22 | Q1 Aug 22 | 1 | 31 May 23 | 2.67 | -2.05 | -2.05 | -76.8% | 0.00 | -0.15 | 25.1% | 35.9% | 61.2% | 300.8% | ||||||||
| 29 Jul 22 | Q4 May 22 | 4 | 31 May 22 | 3.57 | -5.31 | -5.29 | -148.1% | 0.00 | -0.39 | 37.5% | 43.5% | 242.5% | 146.4% | ||||||||
| 27 Apr 22 | Q3 Feb 22 | 3 | 31 May 22 | 2.60 | -1.54 | -1.54 | -59.5% | 0.00 | -0.11 | 20.4% | 12.9% | 1.9% | 13.9% | ||||||||
| 27 Jan 22 | Q2 Nov 21 | 2 | 31 May 22 | 3.26 | -1.57 | -1.57 | -48.3% | 0.00 | -0.12 | 21.8% | 19.1% | 207.2% | 45.3% | ||||||||
| 29 Oct 21 | Q1 Aug 21 | 1 | 31 May 22 | 4.17 | -0.51 | -0.51 | -12.3% | 0.00 | -0.04 | 67.5% | 5.1% | 76.1% | 55.1% | ||||||||
| 13 Aug 21 | Q4 May 21 | 4 | 31 May 21 | 2.49 | -2.13 | -2.15 | -86.2% | 0.00 | -0.17 | 16.5% | 21.9% | 19.6% | 82.7% | ||||||||
| 28 Apr 21 | Q3 Feb 21 | 3 | 31 May 21 | 2.98 | -1.79 | -1.79 | -60.2% | 0.00 | -0.15 | 26.1% | 24.6% | 37.6% | 11.8% | ||||||||
| 29 Jan 21 | Q2 Nov 20 | 2 | 31 May 21 | 4.03 | -2.87 | -2.87 | -71.4% | 0.00 | -0.25 | 8.3% | 53.3% | 152.1% | 46.9% | ||||||||
| 26 Oct 20 | Q1 Aug 20 | 1 | 31 May 21 | 4.39 | -1.14 | -1.14 | -26.0% | 0.00 | -0.10 | 37.9% | 40.5% | 90.8% | 23.5% | ||||||||
| 30 Jul 20 | Q4 May 20 | 4 | 31 May 20 | 3.18 | -13.18 | -12.38 | -388.9% | 0.00 | -1.17 | 33.2% | 27.2% | 509.2% | 340.9% | ||||||||
| 19 Jun 20 | Q3 Feb 20 | 3 | 31 May 20 | 2.39 | -2.03 | -2.03 | -85.0% | 0.00 | -0.21 | 9.0% | 52.6% | 3.9% | 138.2% | ||||||||
| 22 Jan 20 | Q2 Nov 19 | 2 | 31 May 20 | 2.63 | -1.96 | -1.96 | -74.5% | 0.00 | -0.21 | 15.9% | 60.5% | 31.2% | 728.9% | ||||||||
| 23 Oct 19 | Q1 Aug 19 | 1 | 31 May 20 | 3.12 | -1.49 | -1.49 | -47.7% | 0.00 | -0.16 | 28.5% | 65.2% | 46.9% | 195.8% | ||||||||
| 31 Jul 19 | Q4 May 19 | 4 | 31 May 19 | 4.37 | -2.00 | -2.81 | -64.2% | 0.00 | -0.30 | 13.4% | 33.6% | 229.2% | 374.8% | ||||||||
| 29 Apr 19 | Q3 Feb 19 | 3 | 31 May 19 | 5.05 | -0.85 | -0.85 | -16.9% | 0.00 | -0.09 | 24.0% | 26.3% | 374.3% | 234.1% | ||||||||
| 29 Jan 19 | Q2 Nov 18 | 2 | 31 May 19 | 6.64 | 0.31 | 0.31 | 4.7% | 0.00 | 0.03 | 26.1% | 5.2% | 80.0% | 21.1% | ||||||||
| 26 Jul 18 | Q4 May 18 | 4 | 31 May 18 | 8.98 | 1.56 | 1.56 | 17.3% | 0.00 | 0.17 | 36.5% | 256.3% | 52.2% | 207.4% | ||||||||
| 27 Apr 18 | Q3 Feb 18 | 3 | 31 May 18 | 6.58 | 1.02 | 1.02 | 15.5% | 0.00 | 0.11 | 3.9% | 47.7% | 60.7% | 207.2% | ||||||||
| 23 Jan 18 | Q2 Nov 17 | 2 | 31 May 18 | 6.85 | 0.64 | 0.64 | 9.3% | 0.00 | 0.07 | 2.2% | 94.9% | 61.4% | 130.7% | ||||||||
| 30 Oct 17 | Q1 Aug 17 | 1 | 31 May 18 | 7.00 | 0.39 | 0.39 | 5.6% | 0.00 | 0.04 | 177.7% | 142.3% | 127.2% | 116.2% | ||||||||
| 31 Jul 17 | 31 May 17 | Other | 31 May 17 | 2.52 | -1.45 | -1.45 | -57.5% | 0.00 | -0.17 | 43.4% | 58.7% | 52.0% | 14.8% | ||||||||
| 22 May 17 | 31 Mar 17 | Other | 31 May 17 | 4.46 | -0.95 | -0.95 | -21.4% | 0.00 | -0.11 | 26.8% | 1.1% | 54.0% | 54.7% | ||||||||
| 22 Feb 17 | 31 Dec 16 | Other | 31 May 17 | 3.52 | -2.07 | -2.07 | -59.0% | 0.00 | -0.25 | 21.6% | 49.0% | 15.1% | 3.2% | ||||||||
| 18 Nov 16 | 30 Sep 16 | Other | 31 May 17 | 2.89 | -2.43 | -2.44 | -84.4% | 0.00 | -0.29 | 52.6% | 8.3% | 43.5% | 36.5% | ||||||||
| 24 Aug 16 | 30 Jun 16 | Other | 31 May 17 | 6.10 | -1.70 | -1.70 | -27.9% | 0.00 | -0.20 | 35.4% | 6.5% | 19.2% | 46.5% | ||||||||
| 23 May 16 | 31 Mar 16 | Other | 31 May 17 | 4.51 | -2.10 | -2.10 | -46.7% | 0.00 | -0.25 | 34.7% | 65.7% | 4.8% | 57.0% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 6.90 | -2.01 | -2.01 | -29.1% | 0.00 | -0.24 | 118.7% | 25.7% | 47.7% | 89.9% | ||||||||
| 24 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 3.15 | -3.84 | -3.84 | -121.8% | 0.00 | -0.48 | 51.7% | 25.6% | 20.9% | 0.7% | ||||||||
| 20 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 6.52 | -3.17 | -3.17 | -48.7% | 0.00 | -0.40 | 139.8% | 172.9% | 35.1% | 31.0% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 2.72 | -4.90 | -4.90 | -180.0% | 0.00 | -0.61 | 50.4% | 41.8% | 75.4% | 2.7% | ||||||||
| 13 Feb 15 | 31/12/14 | 4 | 31/12/14 | 5.49 | -19.91 | -19.92 | -363.2% | 0.00 | -2.48 | 29.5% | 40.4% | 415.3% | 2674.8% |
KEYASIC Historical Dividends
KEYASIC Financial Ratios
| EPS | -0.63 sen |
| Trailing PE (Sector Median: 25.8) | 0.0 |
| PEG | 0.0 |
| Altman Z | -1.0 |
| Beaver | -0.273 |
| Current Ratio | 2.77 |
| Debt-Equity (DE) Ratio | 0.35 |
| FCF Yield | -6.26 % |
| Revenue QoQ | 17.46 % |
| Revenue YoY | -29.22% |
| Profit QoQ | 73.82 % |
| Profit YoY | 59.84 % |
| Profit Margin (Sector Median: 3.8) | -41.54 % |
| ROE (ROIC: -20.28) | -20.28 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
KEYASIC Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 25.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.8) | |
| ROE (ROIC: -20.28) | |
| Altman Z |
KEYASIC Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.02 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -1.28 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
KEYASIC Directors Share Purchases (Beta)
No transaction in the last 2 months.
KEYASIC Summary
Market Cap: 62 M.
Market Cap Class: Shrimp
Number of Shares: 1399 M.
Adjusted Float: 73.7%.
Stock highly correlated with
SWSCAP (88%)
ARTRONIQ (86%)
UCREST (86%)
ZHULIAN (86%)
Key ASIC Berhad provides turnkey application-specific integrated circuit (ASIC) design services for consumer, wireless, and personal electronics applications. The company offers system-on-chips (SOC) for .13u CMOS and .18u CMOS that provide various IO, CPU, and analog functions for next multimedia or wireless design. It also offers data processing, data management, disk based back-up solutions, telecommunications, office automation, network infrastructure, and intelligent storage networking support services. In addition, the company provides prototyping shuttle services, which provides a solution for ASIC customers to prototype their products; and IC design services, such as register transfer level (RTL) and production. It offers a high integration solution for WiFi handheld phones and dual-mode cellular phones through VoIP SoC products, which are based on a high performance processor that integrates various peripherals, including the WLAN base-band circuitry required for WiFi access. The company is based in Petaling Jaya, Malaysia.
Sectors: Technology, Penny Stocks, Internet of Things (IoT)
Code: 0143
Website: http://www.keyasic.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
KEYASIC Top Shareholdings
Updated on 1-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Key Asic Ltd | 23.38% | 14.71 |
| Ng Geok Lui | 5.07% | 3.19 |
| Lim Lae Yong | 2.37% | 1.49 |
| Phillip Securities (Hong Kong) Ltd | 2.35% | 1.48 |
| Datuk Md Zubir Ansori Bin Yahaya | 2.29% | 1.44 |
| One Objective Ltd | 2.08% | 1.31 |
| Ng Wen Xian Jessica | 1.91% | 1.2 |
| Commmerce Technology Ventures Sdn Bhd | 1.44% | 0.91 |
| Li Qinghong | 1.4% | 0.88 |
| Hsieh Hung-Ming | 1.15% | 0.72 |
| See Lee Ming | 1.12% | 0.7 |
| Er Ley Tee | 1.09% | 0.69 |
| Powerful Properties Ltd | 1.09% | 0.68 |
| Lee Kin Hin | 1.0% | 0.63 |
| Thong Kooi Pin | 0.98% | 0.62 |
| Neoh Ang Hing | 0.93% | 0.59 |
| BOCI Securities Ltd | 0.92% | 0.58 |
| Tan Kheak Chun | 0.82% | 0.52 |
| Sua Tien Fong | 0.81% | 0.51 |
| Wang Hsu-Ying | 0.76% | 0.48 |
| Canvas Technology Pte Ltd | 0.71% | 0.44 |
| Yong Siw Ya | 0.65% | 0.41 |
| Ng Eng Heng | 0.65% | 0.41 |
| Lai Sung Loi | 0.64% | 0.4 |
| United Crest Equity Ltd | 0.53% | 0.34 |
| Sua Yong Chin | 0.53% | 0.33 |
| Teh Boon King | 0.46% | 0.29 |
| Quey Sew Leng @ Quek Siew Leng | 0.43% | 0.27 |
| Nguyen Thi Phuong | 0.39% | 0.25 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.