T-O (am): 0.035 (08:59:00)
Last updated: 09:00
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 25 | Q1 Aug 2025 | 1 | 31 May 2026 | 6.04 | -0.32 | -0.32 | -5.4% | 0.00 | -0.02 | 25.7% | 59.7% | 73.3% | 74.7% | ||||||||
| 31 Jul 25 | Q4 May 2025 | 4 | 31 May 2025 | 4.80 | -0.16 | -0.19 | -3.9% | 0.00 | -0.01 | 27.8% | 49.2% | 88.9% | 96.2% | ||||||||
| 29 Apr 25 | Q3 Feb 2025 | 3 | 31 May 2025 | 3.76 | -1.68 | -1.69 | -44.9% | 0.00 | -0.12 | 79.2% | 28.8% | 48.3% | 38.0% | ||||||||
| 22 Jan 25 | Q2 Nov 2024 | 2 | 31 May 2025 | 2.10 | -3.26 | -3.26 | -155.7% | 0.00 | -0.23 | 44.6% | 76.9% | 155.0% | 13156.0% | ||||||||
| 29 Oct 24 | Q1 Aug 2024 | 1 | 31 May 2025 | 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 2024 | 4 | 31 May 2024 | 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 2024 | 3 | 31 May 2024 | 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 2023 | 2 | 31 May 2024 | 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 2023 | 1 | 31 May 2024 | 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 2023 | 4 | 31 May 2023 | 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 2023 | 3 | 31 May 2023 | 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 2022 | 2 | 31 May 2023 | 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 2022 | 1 | 31 May 2023 | 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 2022 | 4 | 31 May 2022 | 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 2022 | 3 | 31 May 2022 | 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 2021 | 2 | 31 May 2022 | 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 2021 | 1 | 31 May 2022 | 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 2021 | 4 | 31 May 2021 | 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 2021 | 3 | 31 May 2021 | 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 2020 | 2 | 31 May 2021 | 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 2020 | 1 | 31 May 2021 | 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 2020 | 4 | 31 May 2020 | 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 2020 | 3 | 31 May 2020 | 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 2019 | 2 | 31 May 2020 | 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 2019 | 1 | 31 May 2020 | 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 2019 | 4 | 31 May 2019 | 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 2019 | 3 | 31 May 2019 | 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 2018 | 2 | 31 May 2019 | 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 2018 | 4 | 31 May 2018 | 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 2018 | 3 | 31 May 2018 | 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 2017 | 2 | 31 May 2018 | 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 2017 | 1 | 31 May 2018 | 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 2017 | Other | 31 May 2017 | 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 2017 | Other | 31 May 2017 | 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 2016 | Other | 31 May 2017 | 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 2016 | Other | 31 May 2017 | 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 2016 | Other | 31 May 2017 | 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 2016 | Other | 31 May 2017 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | -0.39 sen |
| Trailing PE (Sector Median: 21.2) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.2 |
| Beaver | 0.216 |
| Current Ratio | 1.26 |
| Debt-Equity (DE) Ratio | 0.63 |
| FCF Yield | 4.54 % |
| Revenue QoQ | 25.73 % |
| Revenue YoY | 59.72% |
| Profit QoQ | -73.26 % |
| Profit YoY | 74.69 % |
| Profit Margin (Sector Median: 3.2) | -32.72 % |
| ROE (ROIC: -32.02) | -32.02 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 21.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.2) | |
| ROE (ROIC: -16.57) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.01 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -0.79 |
| 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 |
No transaction in the last 2 months.
Market Cap: 49 M.
Market Cap Class: Shrimp
Number of Shares: 1402 M.
Adjusted Float: 73.7%.
Stock highly correlated with
ARBB (93%)
HEXCAP (93%)
ECA (92%)
SWSCAP (92%)
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
No warrants listed
Updated on 1-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Key Asic Ltd | 23.38% | 11.44 |
| Ng Geok Lui | 5.07% | 2.48 |
| Lim Lae Yong | 2.37% | 1.16 |
| Phillip Securities (Hong Kong) Ltd | 2.35% | 1.15 |
| Datuk Md Zubir Ansori Bin Yahaya | 2.29% | 1.12 |
| One Objective Ltd | 2.08% | 1.02 |
| Ng Wen Xian Jessica | 1.91% | 0.93 |
| Commmerce Technology Ventures Sdn Bhd | 1.44% | 0.71 |
| Li Qinghong | 1.4% | 0.68 |
| Hsieh Hung-Ming | 1.15% | 0.56 |
| See Lee Ming | 1.12% | 0.55 |
| Er Ley Tee | 1.09% | 0.53 |
| Powerful Properties Ltd | 1.09% | 0.53 |
| Lee Kin Hin | 1.0% | 0.49 |
| Thong Kooi Pin | 0.98% | 0.48 |
| Neoh Ang Hing | 0.93% | 0.46 |
| BOCI Securities Ltd | 0.92% | 0.45 |
| Tan Kheak Chun | 0.82% | 0.4 |
| Sua Tien Fong | 0.81% | 0.39 |
| Wang Hsu-Ying | 0.76% | 0.37 |
| Canvas Technology Pte Ltd | 0.71% | 0.35 |
| Yong Siw Ya | 0.65% | 0.32 |
| Ng Eng Heng | 0.65% | 0.32 |
| Lai Sung Loi | 0.64% | 0.31 |
| United Crest Equity Ltd | 0.53% | 0.26 |
| Sua Yong Chin | 0.53% | 0.26 |
| Teh Boon King | 0.46% | 0.22 |
| Quey Sew Leng @ Quek Siew Leng | 0.43% | 0.21 |
| Nguyen Thi Phuong | 0.39% | 0.19 |