[AMEDIA] QoQ Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 6,873 5,047 7,315 10,804 11,663 11,173 11,604 -29.49% QoQ % 36.18% -31.00% -32.29% -7.37% 4.39% -3.71% - Horiz. % 59.23% 43.49% 63.04% 93.11% 100.51% 96.29% 100.00%
PBT 282 -430 1,505 2,724 3,673 2,970 4,204 -83.52% QoQ % 165.58% -128.57% -44.75% -25.84% 23.67% -29.35% - Horiz. % 6.71% -10.23% 35.80% 64.80% 87.37% 70.65% 100.00%
Tax 0 -2,323 0 0 0 -4,170 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 55.71% -0.00% -0.00% -0.00% 100.00% -
NP 282 -2,753 1,505 2,724 3,673 -1,200 4,204 -83.52% QoQ % 110.24% -282.92% -44.75% -25.84% 406.08% -128.54% - Horiz. % 6.71% -65.49% 35.80% 64.80% 87.37% -28.54% 100.00%
NP to SH 327 -2,742 1,505 2,726 3,675 -1,191 4,206 -81.81% QoQ % 111.93% -282.19% -44.79% -25.82% 408.56% -128.32% - Horiz. % 7.77% -65.19% 35.78% 64.81% 87.38% -28.32% 100.00%
Tax Rate - % - % - % - % - % 140.40 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 6,591 7,800 5,810 8,080 7,990 12,373 7,400 -7.43% QoQ % -15.50% 34.25% -28.09% 1.13% -35.42% 67.20% - Horiz. % 89.07% 105.41% 78.51% 109.19% 107.97% 167.20% 100.00%
Net Worth 149,438 138,928 74,471 86,727 83,719 41,193 80,840 50.68% QoQ % 7.57% 86.55% -14.13% 3.59% 103.24% -49.04% - Horiz. % 184.86% 171.85% 92.12% 107.28% 103.56% 50.96% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,438 138,928 74,471 86,727 83,719 41,193 80,840 50.68% QoQ % 7.57% 86.55% -14.13% 3.59% 103.24% -49.04% - Horiz. % 184.86% 171.85% 92.12% 107.28% 103.56% 50.96% 100.00%
NOSH 1,090,000 1,015,555 518,965 504,814 503,424 258,913 250,357 166.87% QoQ % 7.33% 95.69% 2.80% 0.28% 94.44% 3.42% - Horiz. % 435.38% 405.64% 207.29% 201.64% 201.08% 103.42% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.10 % -54.55 % 20.57 % 25.21 % 31.49 % -10.74 % 36.23 % -76.63% QoQ % 107.52% -365.19% -18.41% -19.94% 393.20% -129.64% - Horiz. % 11.32% -150.57% 56.78% 69.58% 86.92% -29.64% 100.00%
ROE 0.22 % -1.97 % 2.02 % 3.14 % 4.39 % -2.89 % 5.20 % -87.88% QoQ % 111.17% -197.52% -35.67% -28.47% 251.90% -155.58% - Horiz. % 4.23% -37.88% 38.85% 60.38% 84.42% -55.58% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.63 0.50 1.41 2.14 2.32 4.32 4.63 -73.58% QoQ % 26.00% -64.54% -34.11% -7.76% -46.30% -6.70% - Horiz. % 13.61% 10.80% 30.45% 46.22% 50.11% 93.30% 100.00%
EPS 0.03 -0.27 0.29 0.54 0.73 -0.46 1.68 -93.18% QoQ % 111.11% -193.10% -46.30% -26.03% 258.70% -127.38% - Horiz. % 1.79% -16.07% 17.26% 32.14% 43.45% -27.38% 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 0.1371 0.1368 0.1435 0.1718 0.1663 0.1591 0.3229 -43.54% QoQ % 0.22% -4.67% -16.47% 3.31% 4.53% -50.73% - Horiz. % 42.46% 42.37% 44.44% 53.21% 51.50% 49.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.21 1.62 2.35 3.47 3.75 3.59 3.73 -29.48% QoQ % 36.42% -31.06% -32.28% -7.47% 4.46% -3.75% - Horiz. % 59.25% 43.43% 63.00% 93.03% 100.54% 96.25% 100.00%
EPS 0.11 -0.88 0.48 0.88 1.18 -0.38 1.35 -81.23% QoQ % 112.50% -283.33% -45.45% -25.42% 410.53% -128.15% - Horiz. % 8.15% -65.19% 35.56% 65.19% 87.41% -28.15% 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 0.4800 0.4463 0.2392 0.2786 0.2689 0.1323 0.2597 50.66% QoQ % 7.55% 86.58% -14.14% 3.61% 103.25% -49.06% - Horiz. % 184.83% 171.85% 92.11% 107.28% 103.54% 50.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0950 0.0850 0.1000 0.1550 0.1350 0.1400 0.1400 -
P/RPS 15.07 17.10 7.09 7.24 5.83 3.24 3.02 192.30% QoQ % -11.87% 141.18% -2.07% 24.19% 79.94% 7.28% - Horiz. % 499.01% 566.23% 234.77% 239.74% 193.05% 107.28% 100.00%
P/EPS 316.67 -31.48 34.48 28.70 18.49 -30.43 8.33 1,033.11% QoQ % 1,105.94% -191.30% 20.14% 55.22% 160.76% -465.31% - Horiz. % 3,801.56% -377.91% 413.93% 344.54% 221.97% -365.31% 100.00%
EY 0.32 -3.18 2.90 3.48 5.41 -3.29 12.00 -91.09% QoQ % 110.06% -209.66% -16.67% -35.67% 264.44% -127.42% - Horiz. % 2.67% -26.50% 24.17% 29.00% 45.08% -27.42% 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 0.69 0.62 0.70 0.90 0.81 0.88 0.43 37.10% QoQ % 11.29% -11.43% -22.22% 11.11% -7.95% 104.65% - Horiz. % 160.47% 144.19% 162.79% 209.30% 188.37% 204.65% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 25/11/13 29/08/13 24/04/13 27/03/13 22/11/12 -
Price 0.0800 0.1050 0.1000 0.1150 0.1350 0.1350 0.1400 -
P/RPS 12.69 21.13 7.09 5.37 5.83 3.13 3.02 160.63% QoQ % -39.94% 198.03% 32.03% -7.89% 86.26% 3.64% - Horiz. % 420.20% 699.67% 234.77% 177.81% 193.05% 103.64% 100.00%
P/EPS 266.67 -38.89 34.48 21.30 18.49 -29.35 8.33 910.35% QoQ % 785.70% -212.79% 61.88% 15.20% 163.00% -452.34% - Horiz. % 3,201.32% -466.87% 413.93% 255.70% 221.97% -352.34% 100.00%
EY 0.38 -2.57 2.90 4.70 5.41 -3.41 12.00 -90.01% QoQ % 114.79% -188.62% -38.30% -13.12% 258.65% -128.42% - Horiz. % 3.17% -21.42% 24.17% 39.17% 45.08% -28.42% 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 0.58 0.77 0.70 0.67 0.81 0.85 0.43 22.10% QoQ % -24.68% 10.00% 4.48% -17.28% -4.71% 97.67% - Horiz. % 134.88% 179.07% 162.79% 155.81% 188.37% 197.67% 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